[STONE] QoQ TTM Result on 31-Mar-2016 [#2]

Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Mar-2016 [#2]
Profit Trend
QoQ- -49.33%
YoY- -191.56%
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 68,191 72,411 76,473 72,267 77,475 75,479 77,697 -8.29%
PBT -8,885 -9,468 -7,103 -10,918 -7,043 -7,748 -7,573 11.18%
Tax -496 -520 -691 -934 -939 -696 -880 -31.64%
NP -9,381 -9,988 -7,794 -11,852 -7,982 -8,444 -8,453 7.15%
-
NP to SH -9,381 -9,988 -7,657 -11,715 -7,845 -8,307 -8,453 7.15%
-
Tax Rate - - - - - - - -
Total Cost 77,572 82,399 84,267 84,119 85,457 83,923 86,150 -6.72%
-
Net Worth 7,857 6,922 11,209 12,226 16,657 17,207 17,981 -42.27%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 7,857 6,922 11,209 12,226 16,657 17,207 17,981 -42.27%
NOSH 89,905 89,905 89,905 89,905 89,905 89,905 89,905 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -13.76% -13.79% -10.19% -16.40% -10.30% -11.19% -10.88% -
ROE -119.39% -144.28% -68.31% -95.82% -47.10% -48.27% -47.01% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 75.85 80.54 85.48 80.39 86.65 83.95 86.42 -8.29%
EPS -10.43 -11.11 -8.56 -13.03 -8.77 -9.24 -9.40 7.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0874 0.077 0.1253 0.136 0.1863 0.1914 0.20 -42.26%
Adjusted Per Share Value based on latest NOSH - 89,905
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 75.85 80.54 85.06 80.38 86.17 83.95 86.42 -8.29%
EPS -10.43 -11.11 -8.52 -13.03 -8.73 -9.24 -9.40 7.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0874 0.077 0.1247 0.136 0.1853 0.1914 0.20 -42.26%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.07 0.28 0.35 0.36 0.405 0.25 0.245 -
P/RPS 0.09 0.35 0.41 0.45 0.47 0.30 0.28 -52.91%
P/EPS -0.67 -2.52 -4.09 -2.76 -4.62 -2.71 -2.61 -59.44%
EY -149.06 -39.68 -24.45 -36.20 -21.66 -36.96 -38.38 146.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 3.64 2.79 2.65 2.17 1.31 1.23 -24.83%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 30/08/16 29/08/16 29/02/16 30/11/15 28/08/15 -
Price 0.13 0.195 0.30 0.30 0.38 0.35 0.215 -
P/RPS 0.17 0.24 0.35 0.37 0.44 0.42 0.25 -22.58%
P/EPS -1.25 -1.76 -3.51 -2.30 -4.33 -3.79 -2.29 -33.08%
EY -80.26 -56.97 -28.53 -43.44 -23.09 -26.40 -43.73 49.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 2.53 2.39 2.21 2.04 1.83 1.08 23.80%

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