[STONE] YoY TTM Result on 30-Sep-2008 [#2]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 11.76%
YoY- -16.03%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
TTM Result
31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 64,512 63,033 71,269 89,194 90,595 92,993 101,478 -6.72%
PBT -7,889 -6,884 -9,696 -5,016 -3,654 -767 2,214 -
Tax -201 35 -562 492 -28 87 -880 -20.31%
NP -8,090 -6,849 -10,258 -4,524 -3,682 -680 1,334 -
-
NP to SH -7,944 -6,984 -10,464 -4,299 -3,705 -646 1,339 -
-
Tax Rate - - - - - - 39.75% -
Total Cost 72,602 69,882 81,527 93,718 94,277 93,673 100,144 -4.82%
-
Net Worth 14,154 27,942 34,747 44,646 48,831 54,487 54,618 -18.74%
Dividend
31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 14,154 27,942 34,747 44,646 48,831 54,487 54,618 -18.74%
NOSH 42,014 41,987 42,112 42,131 41,969 41,730 42,258 -0.08%
Ratio Analysis
31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -12.54% -10.87% -14.39% -5.07% -4.06% -0.73% 1.31% -
ROE -56.12% -24.99% -30.11% -9.63% -7.59% -1.19% 2.45% -
Per Share
31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 153.55 150.12 169.23 211.71 215.86 222.84 240.14 -6.64%
EPS -18.91 -16.63 -24.85 -10.20 -8.83 -1.55 3.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3369 0.6655 0.8251 1.0597 1.1635 1.3057 1.2925 -18.67%
Adjusted Per Share Value based on latest NOSH - 42,131
31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 71.76 70.11 79.27 99.21 100.77 103.43 112.87 -6.72%
EPS -8.84 -7.77 -11.64 -4.78 -4.12 -0.72 1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1574 0.3108 0.3865 0.4966 0.5431 0.6061 0.6075 -18.75%
Price Multiplier on Financial Quarter End Date
31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/03/12 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.22 0.22 0.12 0.20 0.31 0.40 0.40 -
P/RPS 0.14 0.15 0.07 0.09 0.14 0.18 0.17 -2.94%
P/EPS -1.16 -1.32 -0.48 -1.96 -3.51 -25.84 12.62 -
EY -85.94 -75.61 -207.06 -51.02 -28.48 -3.87 7.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.33 0.15 0.19 0.27 0.31 0.31 12.05%
Price Multiplier on Announcement Date
31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/05/12 26/11/10 26/11/09 27/11/08 29/11/07 30/11/06 29/11/05 -
Price 0.25 0.63 0.10 0.18 0.31 0.40 0.39 -
P/RPS 0.16 0.42 0.06 0.09 0.14 0.18 0.16 0.00%
P/EPS -1.32 -3.79 -0.40 -1.76 -3.51 -25.84 12.31 -
EY -75.63 -26.40 -248.48 -56.69 -28.48 -3.87 8.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.95 0.12 0.17 0.27 0.31 0.30 14.89%

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