[STONE] YoY Cumulative Quarter Result on 30-Jun-2015 [#3]

Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Jun-2015 [#3]
Profit Trend
QoQ- -304.78%
YoY- -477.73%
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 32,610 44,231 58,961 58,978 61,268 48,864 46,650 -5.79%
PBT -3,690 -1,652 -5,392 -5,739 -700 -2,403 -5,693 -6.96%
Tax -28 -310 -548 -616 -400 -179 -41 -6.15%
NP -3,718 -1,962 -5,940 -6,355 -1,100 -2,582 -5,734 -6.96%
-
NP to SH -3,718 -1,962 -5,940 -6,355 -1,100 -2,582 -5,790 -7.11%
-
Tax Rate - - - - - - - -
Total Cost 36,328 46,193 64,901 65,333 62,368 51,446 52,384 -5.91%
-
Net Worth 548 5,744 11,265 17,981 15,319 11,911 0 -
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 548 5,744 11,265 17,981 15,319 11,911 0 -
NOSH 89,905 89,905 89,905 89,905 46,200 42,000 42,001 13.51%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -11.40% -4.44% -10.07% -10.78% -1.80% -5.28% -12.29% -
ROE -677.95% -34.15% -52.73% -35.34% -7.18% -21.68% 0.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 36.27 49.20 65.58 65.60 132.61 116.34 111.07 -17.00%
EPS -4.14 -2.18 -6.61 -0.07 -2.48 -6.15 -13.79 -18.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0061 0.0639 0.1253 0.20 0.3316 0.2836 0.00 -
Adjusted Per Share Value based on latest NOSH - 89,905
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 36.27 49.20 65.58 65.60 68.15 54.35 51.89 -5.79%
EPS -4.14 -2.18 -6.61 -0.07 -1.22 -2.87 -6.44 -7.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0061 0.0639 0.1253 0.20 0.1704 0.1325 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.16 0.275 0.35 0.245 0.355 0.46 0.28 -
P/RPS 0.44 0.56 0.53 0.37 0.27 0.40 0.25 9.87%
P/EPS -3.87 -12.60 -5.30 -3.47 -14.91 -7.48 -2.03 11.34%
EY -25.85 -7.94 -18.88 -28.85 -6.71 -13.36 -49.23 -10.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 26.23 4.30 2.79 1.23 1.07 1.62 0.00 -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 30/08/17 30/08/16 28/08/15 28/08/14 28/08/13 28/08/12 -
Price 0.20 0.25 0.30 0.215 0.81 0.68 0.20 -
P/RPS 0.55 0.51 0.46 0.33 0.61 0.58 0.18 20.45%
P/EPS -4.84 -11.46 -4.54 -3.04 -34.02 -11.06 -1.45 22.23%
EY -20.68 -8.73 -22.02 -32.88 -2.94 -9.04 -68.93 -18.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 32.79 3.91 2.39 1.08 2.44 2.40 0.00 -

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