[STONE] YoY Cumulative Quarter Result on 31-Dec-2010 [#3]

Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -171.21%
YoY- -129.37%
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 61,268 48,864 46,650 49,582 47,546 70,899 64,020 -0.67%
PBT -700 -2,403 -5,693 -5,644 -2,256 -2,491 -3,072 -20.34%
Tax -400 -179 -41 -21 -103 -282 114 -
NP -1,100 -2,582 -5,734 -5,665 -2,359 -2,773 -2,958 -14.11%
-
NP to SH -1,100 -2,582 -5,790 -5,709 -2,489 -2,849 -2,952 -14.08%
-
Tax Rate - - - - - - - -
Total Cost 62,368 51,446 52,384 55,247 49,905 73,672 66,978 -1.09%
-
Net Worth 15,319 11,911 0 24,315 33,162 42,365 46,736 -15.76%
Dividend
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 15,319 11,911 0 24,315 33,162 42,365 46,736 -15.76%
NOSH 46,200 42,000 42,001 42,039 41,973 42,020 41,991 1.48%
Ratio Analysis
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -1.80% -5.28% -12.29% -11.43% -4.96% -3.91% -4.62% -
ROE -7.18% -21.68% 0.00% -23.48% -7.51% -6.72% -6.32% -
Per Share
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 132.61 116.34 111.07 117.94 113.28 168.72 152.46 -2.12%
EPS -2.48 -6.15 -13.79 -13.58 -5.93 -6.78 -7.03 -14.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3316 0.2836 0.00 0.5784 0.7901 1.0082 1.113 -16.99%
Adjusted Per Share Value based on latest NOSH - 42,027
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 68.15 54.35 51.89 55.15 52.88 78.86 71.21 -0.67%
EPS -1.22 -2.87 -6.44 -6.35 -2.77 -3.17 -3.28 -14.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1704 0.1325 0.00 0.2705 0.3689 0.4712 0.5198 -15.76%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 30/06/14 28/06/13 29/06/12 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.355 0.46 0.28 0.57 0.16 0.20 0.32 -
P/RPS 0.27 0.40 0.25 0.48 0.14 0.12 0.21 3.94%
P/EPS -14.91 -7.48 -2.03 -4.20 -2.70 -2.95 -4.55 20.02%
EY -6.71 -13.36 -49.23 -23.82 -37.06 -33.90 -21.97 -16.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.62 0.00 0.99 0.20 0.20 0.29 22.23%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/08/14 28/08/13 28/08/12 28/02/11 11/02/10 26/02/09 28/02/08 -
Price 0.81 0.68 0.20 0.70 0.44 0.20 0.30 -
P/RPS 0.61 0.58 0.18 0.59 0.39 0.12 0.20 18.71%
P/EPS -34.02 -11.06 -1.45 -5.15 -7.42 -2.95 -4.27 37.60%
EY -2.94 -9.04 -68.93 -19.40 -13.48 -33.90 -23.43 -27.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 2.40 0.00 1.21 0.56 0.20 0.27 40.29%

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