[STONE] QoQ TTM Result on 31-Mar-2015 [#2]

Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- -3.8%
YoY- 1.3%
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 77,475 75,479 77,697 83,774 82,217 80,898 79,455 -1.66%
PBT -7,043 -7,748 -7,573 -3,434 -3,053 -2,536 -2,616 93.18%
Tax -939 -696 -880 -584 -818 -727 -474 57.53%
NP -7,982 -8,444 -8,453 -4,018 -3,871 -3,263 -3,090 87.93%
-
NP to SH -7,845 -8,307 -8,453 -4,018 -3,871 -3,263 -3,090 85.78%
-
Tax Rate - - - - - - - -
Total Cost 85,457 83,923 86,150 87,792 86,088 84,161 82,545 2.33%
-
Net Worth 16,657 17,207 17,981 11,597 12,759 13,157 15,319 5.72%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 16,657 17,207 17,981 11,597 12,759 13,157 15,319 5.72%
NOSH 89,905 89,905 89,905 46,200 46,200 46,200 46,200 55.68%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -10.30% -11.19% -10.88% -4.80% -4.71% -4.03% -3.89% -
ROE -47.10% -48.27% -47.01% -34.65% -30.34% -24.80% -20.17% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 86.65 83.95 86.42 181.17 178.23 175.10 171.98 -36.60%
EPS -8.77 -9.24 -9.40 -8.69 -8.39 -7.06 -6.69 19.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1863 0.1914 0.20 0.2508 0.2766 0.2848 0.3316 -31.84%
Adjusted Per Share Value based on latest NOSH - 46,200
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 86.17 83.95 86.42 93.18 91.45 89.98 88.38 -1.66%
EPS -8.73 -9.24 -9.40 -4.47 -4.31 -3.63 -3.44 85.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1853 0.1914 0.20 0.129 0.1419 0.1464 0.1704 5.73%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.405 0.25 0.245 0.90 0.95 1.10 0.355 -
P/RPS 0.47 0.30 0.28 0.50 0.53 0.63 0.21 70.85%
P/EPS -4.62 -2.71 -2.61 -10.36 -11.32 -15.57 -5.31 -8.83%
EY -21.66 -36.96 -38.38 -9.65 -8.83 -6.42 -18.84 9.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.31 1.23 3.59 3.43 3.86 1.07 60.01%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 28/08/14 -
Price 0.38 0.35 0.215 0.40 0.91 0.95 0.81 -
P/RPS 0.44 0.42 0.25 0.22 0.51 0.54 0.47 -4.29%
P/EPS -4.33 -3.79 -2.29 -4.60 -10.84 -13.45 -12.11 -49.52%
EY -23.09 -26.40 -43.73 -21.72 -9.22 -7.43 -8.26 98.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.83 1.08 1.59 3.29 3.34 2.44 -11.22%

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