[STONE] QoQ TTM Result on 31-Mar-2018 [#2]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Mar-2018 [#2]
Profit Trend
QoQ- 23.13%
YoY- 33.93%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 44,239 42,141 43,530 46,437 45,314 55,100 57,530 -16.02%
PBT -4,352 -5,264 -5,570 -4,816 -6,242 -4,514 -7,003 -27.11%
Tax 0 0 76 76 76 -204 -252 -
NP -4,352 -5,264 -5,494 -4,740 -6,166 -4,718 -7,255 -28.80%
-
NP to SH -4,352 -5,264 -5,494 -4,740 -6,166 -4,718 -7,255 -28.80%
-
Tax Rate - - - - - - - -
Total Cost 48,591 47,405 49,024 51,177 51,480 59,818 64,785 -17.40%
-
Net Worth -2,058 20,857 548 979 1,870 3,443 5,744 -
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth -2,058 20,857 548 979 1,870 3,443 5,744 -
NOSH 89,905 89,905 89,905 89,905 89,905 89,905 89,905 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -9.84% -12.49% -12.62% -10.21% -13.61% -8.56% -12.61% -
ROE 0.00% -25.24% -1,001.79% -483.69% -329.73% -137.02% -126.29% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 49.21 46.87 48.42 51.65 50.40 61.29 63.99 -16.02%
EPS -4.84 -5.86 -6.11 -5.27 -6.86 -5.25 -8.07 -28.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0229 0.232 0.0061 0.0109 0.0208 0.0383 0.0639 -
Adjusted Per Share Value based on latest NOSH - 89,905
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 49.21 46.87 48.42 51.65 50.40 61.29 63.99 -16.02%
EPS -4.84 -5.86 -6.11 -5.27 -6.86 -5.25 -8.07 -28.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0229 0.232 0.0061 0.0109 0.0208 0.0383 0.0639 -
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.16 0.16 0.16 0.185 0.19 0.245 0.275 -
P/RPS 0.33 0.34 0.33 0.36 0.38 0.40 0.43 -16.13%
P/EPS -3.31 -2.73 -2.62 -3.51 -2.77 -4.67 -3.41 -1.95%
EY -30.25 -36.59 -38.19 -28.50 -36.10 -21.42 -29.34 2.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.69 26.23 16.97 9.13 6.40 4.30 -
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 29/08/18 28/05/18 28/02/18 29/11/17 30/08/17 -
Price 0.12 0.155 0.20 0.18 0.205 0.19 0.25 -
P/RPS 0.24 0.33 0.41 0.35 0.41 0.31 0.39 -27.58%
P/EPS -2.48 -2.65 -3.27 -3.41 -2.99 -3.62 -3.10 -13.78%
EY -40.34 -37.77 -30.55 -29.29 -33.46 -27.62 -32.28 15.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.67 32.79 16.51 9.86 4.96 3.91 -

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