[STONE] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -17.3%
YoY- -63.89%
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 64,282 29,610 65,602 63,140 97,492 86,974 96,346 -6.03%
PBT -2,390 -5,878 -3,964 -1,516 -964 -3,246 -690 21.04%
Tax -242 6 -110 -298 -206 -108 -470 -9.70%
NP -2,632 -5,872 -4,074 -1,814 -1,170 -3,354 -1,160 13.42%
-
NP to SH -2,632 -5,872 -4,210 -2,088 -1,274 -3,106 -1,128 13.91%
-
Tax Rate - - - - - - - -
Total Cost 66,914 35,482 69,676 64,954 98,662 90,328 97,506 -5.62%
-
Net Worth 13,175 14,493 28,017 34,681 44,409 48,835 54,956 -19.71%
Dividend
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 13,175 14,493 28,017 34,681 44,409 48,835 54,956 -19.71%
NOSH 42,000 41,997 42,100 42,032 41,907 41,972 42,089 -0.03%
Ratio Analysis
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -4.09% -19.83% -6.21% -2.87% -1.20% -3.86% -1.20% -
ROE -19.98% -40.51% -15.03% -6.02% -2.87% -6.36% -2.05% -
Per Share
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 153.05 70.50 155.82 150.22 232.63 207.21 228.91 -6.00%
EPS -6.26 -14.11 -10.00 -4.92 -3.04 -7.40 -2.68 13.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3137 0.3451 0.6655 0.8251 1.0597 1.1635 1.3057 -19.68%
Adjusted Per Share Value based on latest NOSH - 42,112
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 71.50 32.93 72.97 70.23 108.44 96.74 107.16 -6.03%
EPS -2.93 -6.53 -4.68 -2.32 -1.42 -3.45 -1.25 13.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1465 0.1612 0.3116 0.3858 0.494 0.5432 0.6113 -19.71%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/03/13 30/03/12 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.235 0.22 0.22 0.12 0.20 0.31 0.40 -
P/RPS 0.15 0.31 0.14 0.08 0.09 0.15 0.17 -1.90%
P/EPS -3.75 -1.57 -2.20 -2.42 -6.58 -4.19 -14.93 -19.13%
EY -26.67 -63.55 -45.45 -41.40 -15.20 -23.87 -6.70 23.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.64 0.33 0.15 0.19 0.27 0.31 14.54%
Price Multiplier on Announcement Date
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/05/13 30/05/12 26/11/10 26/11/09 27/11/08 29/11/07 30/11/06 -
Price 0.29 0.25 0.63 0.10 0.18 0.31 0.40 -
P/RPS 0.19 0.35 0.40 0.07 0.08 0.15 0.17 1.72%
P/EPS -4.63 -1.79 -6.30 -2.01 -5.92 -4.19 -14.93 -16.47%
EY -21.61 -55.93 -15.87 -49.68 -16.89 -23.87 -6.70 19.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.72 0.95 0.12 0.17 0.27 0.31 18.20%

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