[STONE] YoY Cumulative Quarter Result on 30-Sep-2010 [#2]

Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -187.57%
YoY- -101.63%
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 39,895 32,141 29,610 32,801 31,570 48,746 43,487 -1.31%
PBT -590 -1,195 -5,878 -1,982 -758 -482 -1,623 -14.40%
Tax -225 -121 6 -55 -149 -103 -54 24.53%
NP -815 -1,316 -5,872 -2,037 -907 -585 -1,677 -10.50%
-
NP to SH -815 -1,316 -5,872 -2,105 -1,044 -637 -1,553 -9.43%
-
Tax Rate - - - - - - - -
Total Cost 40,710 33,457 35,482 34,838 32,477 49,331 45,164 -1.58%
-
Net Worth 15,606 13,175 14,493 28,017 34,681 44,409 48,835 -16.08%
Dividend
31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 15,606 13,175 14,493 28,017 34,681 44,409 48,835 -16.08%
NOSH 46,200 42,000 41,997 42,100 42,032 41,907 41,972 1.48%
Ratio Analysis
31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -2.04% -4.09% -19.83% -6.21% -2.87% -1.20% -3.86% -
ROE -5.22% -9.99% -40.51% -7.51% -3.01% -1.43% -3.18% -
Per Share
31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 86.35 76.53 70.50 77.91 75.11 116.32 103.61 -2.76%
EPS -1.88 -3.13 -14.11 -5.00 -2.46 -1.52 -3.70 -9.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3378 0.3137 0.3451 0.6655 0.8251 1.0597 1.1635 -17.31%
Adjusted Per Share Value based on latest NOSH - 41,987
31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 44.37 35.75 32.93 36.48 35.11 54.22 48.37 -1.31%
EPS -0.91 -1.46 -6.53 -2.34 -1.16 -0.71 -1.73 -9.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1736 0.1465 0.1612 0.3116 0.3858 0.494 0.5432 -16.08%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/03/14 29/03/13 30/03/12 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.67 0.235 0.22 0.22 0.12 0.20 0.31 -
P/RPS 0.78 0.31 0.31 0.28 0.16 0.17 0.30 15.82%
P/EPS -37.98 -7.50 -1.57 -4.40 -4.83 -13.16 -8.38 26.15%
EY -2.63 -13.33 -63.55 -22.73 -20.70 -7.60 -11.94 -20.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 0.75 0.64 0.33 0.15 0.19 0.27 35.84%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/05/14 28/05/13 30/05/12 26/11/10 26/11/09 27/11/08 29/11/07 -
Price 0.305 0.29 0.25 0.63 0.10 0.18 0.31 -
P/RPS 0.35 0.38 0.35 0.81 0.13 0.15 0.30 2.39%
P/EPS -17.29 -9.26 -1.79 -12.60 -4.03 -11.84 -8.38 11.77%
EY -5.78 -10.80 -55.93 -7.94 -24.84 -8.44 -11.94 -10.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.92 0.72 0.95 0.12 0.17 0.27 20.33%

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