[STONE] YoY TTM Result on 30-Jun-2012 [#3]

Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- 5.83%
YoY- 20.11%
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 CAGR
Revenue 77,697 79,455 65,111 64,436 63,839 65,091 90,814 -2.37%
PBT -7,573 -2,616 -2,621 -7,103 -9,041 -9,197 -5,577 4.82%
Tax -880 -474 5 -104 23 -337 254 -
NP -8,453 -3,090 -2,616 -7,207 -9,018 -9,534 -5,323 7.37%
-
NP to SH -8,453 -3,090 -2,616 -7,481 -9,135 -9,709 -5,112 8.04%
-
Tax Rate - - - - - - - -
Total Cost 86,150 82,545 67,727 71,643 72,857 74,625 96,137 -1.67%
-
Net Worth 17,981 15,319 11,911 0 24,308 33,225 42,359 -12.35%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 17,981 15,319 11,911 0 24,308 33,225 42,359 -12.35%
NOSH 89,905 46,200 42,000 42,000 42,027 42,052 42,015 12.41%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -10.88% -3.89% -4.02% -11.18% -14.13% -14.65% -5.86% -
ROE -47.01% -20.17% -21.96% 0.00% -37.58% -29.22% -12.07% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 CAGR
RPS 86.42 171.98 155.03 153.42 151.90 154.79 216.15 -13.15%
EPS -9.40 -6.69 -6.23 -17.81 -21.74 -23.09 -12.17 -3.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.3316 0.2836 0.00 0.5784 0.7901 1.0082 -22.03%
Adjusted Per Share Value based on latest NOSH - 42,000
30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 CAGR
RPS 86.42 88.38 72.42 71.67 71.01 72.40 101.01 -2.37%
EPS -9.40 -3.44 -2.91 -8.32 -10.16 -10.80 -5.69 8.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.1704 0.1325 0.00 0.2704 0.3696 0.4712 -12.35%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/12/10 31/12/09 31/12/08 -
Price 0.245 0.355 0.46 0.28 0.57 0.16 0.20 -
P/RPS 0.28 0.21 0.30 0.18 0.38 0.10 0.09 19.08%
P/EPS -2.61 -5.31 -7.39 -1.57 -2.62 -0.69 -1.64 7.41%
EY -38.38 -18.84 -13.54 -63.61 -38.13 -144.30 -60.84 -6.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.07 1.62 0.00 0.99 0.20 0.20 32.24%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 CAGR
Date 28/08/15 28/08/14 28/08/13 28/08/12 28/02/11 11/02/10 26/02/09 -
Price 0.215 0.81 0.68 0.20 0.70 0.44 0.20 -
P/RPS 0.25 0.47 0.44 0.13 0.46 0.28 0.09 17.02%
P/EPS -2.29 -12.11 -10.92 -1.12 -3.22 -1.91 -1.64 5.27%
EY -43.73 -8.26 -9.16 -89.06 -31.05 -52.47 -60.84 -4.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 2.44 2.40 0.00 1.21 0.56 0.20 29.62%

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