[STONE] YoY TTM Result on 30-Jun-2017 [#3]

Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Jun-2017 [#3]
Profit Trend
QoQ- -1.13%
YoY- 5.25%
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 43,530 57,530 76,473 77,697 79,455 65,111 64,436 -6.32%
PBT -5,570 -7,003 -7,103 -7,573 -2,616 -2,621 -7,103 -3.96%
Tax 76 -252 -691 -880 -474 5 -104 -
NP -5,494 -7,255 -7,794 -8,453 -3,090 -2,616 -7,207 -4.42%
-
NP to SH -5,494 -7,255 -7,657 -8,453 -3,090 -2,616 -7,481 -5.01%
-
Tax Rate - - - - - - - -
Total Cost 49,024 64,785 84,267 86,150 82,545 67,727 71,643 -6.12%
-
Net Worth 548 5,744 11,209 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 11,209 17,981 15,319 11,911 0 -
NOSH 89,905 89,905 89,905 89,905 46,200 42,000 42,000 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 -12.62% -12.61% -10.19% -10.88% -3.89% -4.02% -11.18% -
ROE -1,001.79% -126.29% -68.31% -47.01% -20.17% -21.96% 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 48.42 63.99 85.48 86.42 171.98 155.03 153.42 -17.47%
EPS -6.11 -8.07 -8.56 -9.40 -6.69 -6.23 -17.81 -16.32%
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 48.42 63.99 85.06 86.42 88.38 72.42 71.67 -6.32%
EPS -6.11 -8.07 -8.52 -9.40 -3.44 -2.91 -8.32 -5.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0061 0.0639 0.1247 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 0.33 0.43 0.41 0.28 0.21 0.30 0.18 10.62%
P/EPS -2.62 -3.41 -4.09 -2.61 -5.31 -7.39 -1.57 8.90%
EY -38.19 -29.34 -24.45 -38.38 -18.84 -13.54 -63.61 -8.14%
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 0.41 0.39 0.35 0.25 0.47 0.44 0.13 21.08%
P/EPS -3.27 -3.10 -3.51 -2.29 -12.11 -10.92 -1.12 19.54%
EY -30.55 -32.28 -28.53 -43.73 -8.26 -9.16 -89.06 -16.32%
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