[STONE] YoY Annual (Unaudited) Result on 31-Mar-2010 [#4]

Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
YoY- 45.22%
View:
Show?
Annual (Unaudited) Result
30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 67,051 62,897 62,875 61,759 88,537 83,936 95,279 -5.25%
PBT -4,319 -5,911 -9,210 -5,746 -9,371 -6,158 -2,377 9.61%
Tax -253 143 -223 17 -866 650 -316 -3.35%
NP -4,572 -5,768 -9,433 -5,729 -10,237 -5,508 -2,693 8.47%
-
NP to SH -4,572 -5,814 -9,492 -5,519 -10,075 -5,215 -2,693 8.47%
-
Tax Rate - - - - - - - -
Total Cost 71,623 68,665 72,308 67,488 98,774 89,444 97,972 -4.70%
-
Net Worth 13,195 14,495 22,093 29,903 35,491 45,051 50,430 -18.62%
Dividend
30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 13,195 14,495 22,093 29,903 35,491 45,051 50,430 -18.62%
NOSH 41,983 42,003 42,018 41,987 41,991 42,006 41,983 0.00%
Ratio Analysis
30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -6.82% -9.17% -15.00% -9.28% -11.56% -6.56% -2.83% -
ROE -34.65% -40.11% -42.96% -18.46% -28.39% -11.58% -5.34% -
Per Share
30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 159.71 149.74 149.64 147.09 210.84 199.82 226.94 -5.25%
EPS -10.89 -13.84 -22.59 -13.11 -23.99 -12.42 -6.42 8.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3143 0.3451 0.5258 0.7122 0.8452 1.0725 1.2012 -18.62%
Adjusted Per Share Value based on latest NOSH - 42,012
30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 74.58 69.96 69.93 68.69 98.48 93.36 105.98 -5.25%
EPS -5.09 -6.47 -10.56 -6.14 -11.21 -5.80 -3.00 8.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1468 0.1612 0.2457 0.3326 0.3948 0.5011 0.5609 -18.61%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/09/13 28/09/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.685 0.17 0.50 0.45 0.20 0.41 0.37 -
P/RPS 0.43 0.11 0.33 0.31 0.09 0.21 0.16 16.40%
P/EPS -6.29 -1.23 -2.21 -3.42 -0.83 -3.30 -5.77 1.33%
EY -15.90 -81.42 -45.18 -29.21 -119.96 -30.28 -17.34 -1.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 0.49 0.95 0.63 0.24 0.38 0.31 34.95%
Price Multiplier on Announcement Date
30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/11/13 28/11/12 27/05/11 26/05/10 28/05/09 30/05/08 31/05/07 -
Price 0.635 0.17 0.26 0.40 0.11 0.39 0.32 -
P/RPS 0.40 0.11 0.17 0.27 0.05 0.20 0.14 17.50%
P/EPS -5.83 -1.23 -1.15 -3.04 -0.46 -3.14 -4.99 2.41%
EY -17.15 -81.42 -86.88 -32.86 -218.12 -31.83 -20.04 -2.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 0.49 0.49 0.56 0.13 0.36 0.27 36.24%

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