[STONE] YoY Quarter Result on 31-Mar-2014 [#2]

Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- -62.9%
YoY- 56.05%
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
Revenue 12,492 16,182 21,390 19,833 15,502 14,386 16,158 -3.87%
PBT -2,315 -4,506 -631 -250 -1,084 -3,339 -1,334 8.84%
Tax 0 -16 -21 -255 -65 -27 -1 -
NP -2,315 -4,522 -652 -505 -1,149 -3,366 -1,335 8.83%
-
NP to SH -2,315 -4,522 -652 -505 -1,149 -3,399 -1,373 8.36%
-
Tax Rate - - - - - - - -
Total Cost 14,807 20,704 22,042 20,338 16,651 17,752 17,493 -2.53%
-
Net Worth 553,814 12,227 11,586 15,606 13,175 14,154 27,942 58.28%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
Net Worth 553,814 12,227 11,586 15,606 13,175 14,154 27,942 58.28%
NOSH 89,905 89,905 46,200 46,200 42,000 42,014 41,987 12.41%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
NP Margin -18.53% -27.94% -3.05% -2.55% -7.41% -23.40% -8.26% -
ROE -0.42% -36.98% -5.63% -3.24% -8.72% -24.01% -4.91% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
RPS 13.89 18.00 46.30 42.93 36.91 34.24 38.48 -14.50%
EPS -2.57 -5.03 -1.41 -1.13 -2.74 -8.09 -3.27 -3.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.16 0.136 0.2508 0.3378 0.3137 0.3369 0.6655 40.79%
Adjusted Per Share Value based on latest NOSH - 46,200
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
RPS 13.89 18.00 23.79 22.06 17.24 16.00 17.97 -3.88%
EPS -2.57 -5.03 -0.73 -0.56 -1.28 -3.78 -1.53 8.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.16 0.136 0.1289 0.1736 0.1465 0.1574 0.3108 58.28%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 30/09/10 -
Price 0.26 0.36 0.90 0.67 0.235 0.22 0.22 -
P/RPS 1.87 2.00 1.94 1.56 0.64 0.64 0.57 20.04%
P/EPS -10.10 -7.16 -63.77 -61.30 -8.59 -2.72 -6.73 6.44%
EY -9.90 -13.97 -1.57 -1.63 -11.64 -36.77 -14.86 -6.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 2.65 3.59 1.98 0.75 0.65 0.33 -27.70%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
Date 31/05/17 29/08/16 29/05/15 30/05/14 28/05/13 30/05/12 26/11/10 -
Price 0.285 0.30 0.40 0.305 0.29 0.25 0.63 -
P/RPS 2.05 1.67 0.86 0.71 0.79 0.73 1.64 3.49%
P/EPS -11.07 -5.96 -28.34 -27.90 -10.60 -3.09 -19.27 -8.16%
EY -9.03 -16.77 -3.53 -3.58 -9.43 -32.36 -5.19 8.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 2.21 1.59 0.90 0.92 0.74 0.95 -36.40%

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