[STONE] QoQ TTM Result on 30-Sep-2013 [#4]

Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- -74.77%
YoY- 25.05%
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 79,455 74,805 70,474 67,051 65,111 65,428 64,312 15.18%
PBT -2,616 -3,714 -4,548 -4,319 -2,621 -1,228 -3,483 -17.41%
Tax -474 -357 -167 -253 5 16 54 -
NP -3,090 -4,071 -4,715 -4,572 -2,616 -1,212 -3,429 -6.72%
-
NP to SH -3,090 -4,071 -4,715 -4,572 -2,616 -1,488 -3,738 -11.95%
-
Tax Rate - - - - - - - -
Total Cost 82,545 78,876 75,189 71,623 67,727 66,640 67,741 14.12%
-
Net Worth 15,319 15,606 13,398 13,200 11,911 13,175 14,326 4.58%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 15,319 15,606 13,398 13,200 11,911 13,175 14,326 4.58%
NOSH 46,200 46,200 42,000 42,000 42,000 42,000 42,000 6.57%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -3.89% -5.44% -6.69% -6.82% -4.02% -1.85% -5.33% -
ROE -20.17% -26.09% -35.19% -34.63% -21.96% -11.29% -26.09% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 171.98 161.92 167.80 159.65 155.03 155.78 153.12 8.07%
EPS -6.69 -8.81 -11.23 -10.89 -6.23 -3.54 -8.90 -17.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3316 0.3378 0.319 0.3143 0.2836 0.3137 0.3411 -1.87%
Adjusted Per Share Value based on latest NOSH - 42,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 88.38 83.20 78.39 74.58 72.42 72.77 71.53 15.18%
EPS -3.44 -4.53 -5.24 -5.09 -2.91 -1.66 -4.16 -11.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1704 0.1736 0.149 0.1468 0.1325 0.1465 0.1593 4.60%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.355 0.67 0.67 0.685 0.46 0.235 0.30 -
P/RPS 0.21 0.41 0.40 0.43 0.30 0.15 0.20 3.31%
P/EPS -5.31 -7.60 -5.97 -6.29 -7.39 -6.63 -3.37 35.52%
EY -18.84 -13.15 -16.76 -15.89 -13.54 -15.08 -29.67 -26.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.98 2.10 2.18 1.62 0.75 0.88 13.96%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 30/05/14 28/02/14 29/11/13 28/08/13 28/05/13 28/02/13 -
Price 0.81 0.305 0.695 0.635 0.68 0.29 0.23 -
P/RPS 0.47 0.19 0.41 0.40 0.44 0.19 0.15 114.57%
P/EPS -12.11 -3.46 -6.19 -5.83 -10.92 -8.19 -2.58 181.13%
EY -8.26 -28.89 -16.15 -17.14 -9.16 -12.22 -38.70 -64.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 0.90 2.18 2.02 2.40 0.92 0.67 137.26%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment