[STONE] YoY TTM Result on 30-Sep-2010 [#2]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -12.45%
YoY- 33.26%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 74,805 65,428 64,512 63,033 71,269 89,194 90,595 -2.90%
PBT -3,714 -1,228 -7,889 -6,884 -9,696 -5,016 -3,654 0.25%
Tax -357 16 -201 35 -562 492 -28 47.90%
NP -4,071 -1,212 -8,090 -6,849 -10,258 -4,524 -3,682 1.55%
-
NP to SH -4,071 -1,488 -7,944 -6,984 -10,464 -4,299 -3,705 1.45%
-
Tax Rate - - - - - - - -
Total Cost 78,876 66,640 72,602 69,882 81,527 93,718 94,277 -2.70%
-
Net Worth 15,606 13,175 14,154 27,942 34,747 44,646 48,831 -16.08%
Dividend
31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 15,606 13,175 14,154 27,942 34,747 44,646 48,831 -16.08%
NOSH 46,200 42,000 42,014 41,987 42,112 42,131 41,969 1.48%
Ratio Analysis
31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -5.44% -1.85% -12.54% -10.87% -14.39% -5.07% -4.06% -
ROE -26.09% -11.29% -56.12% -24.99% -30.11% -9.63% -7.59% -
Per Share
31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 161.92 155.78 153.55 150.12 169.23 211.71 215.86 -4.32%
EPS -8.81 -3.54 -18.91 -16.63 -24.85 -10.20 -8.83 -0.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3378 0.3137 0.3369 0.6655 0.8251 1.0597 1.1635 -17.31%
Adjusted Per Share Value based on latest NOSH - 41,987
31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 83.20 72.77 71.76 70.11 79.27 99.21 100.77 -2.90%
EPS -4.53 -1.66 -8.84 -7.77 -11.64 -4.78 -4.12 1.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1736 0.1465 0.1574 0.3108 0.3865 0.4966 0.5431 -16.08%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/03/14 29/03/13 30/03/12 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.67 0.235 0.22 0.22 0.12 0.20 0.31 -
P/RPS 0.41 0.15 0.14 0.15 0.07 0.09 0.14 17.96%
P/EPS -7.60 -6.63 -1.16 -1.32 -0.48 -1.96 -3.51 12.61%
EY -13.15 -15.08 -85.94 -75.61 -207.06 -51.02 -28.48 -11.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 0.75 0.65 0.33 0.15 0.19 0.27 35.84%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/05/14 28/05/13 30/05/12 26/11/10 26/11/09 27/11/08 29/11/07 -
Price 0.305 0.29 0.25 0.63 0.10 0.18 0.31 -
P/RPS 0.19 0.19 0.16 0.42 0.06 0.09 0.14 4.80%
P/EPS -3.46 -8.19 -1.32 -3.79 -0.40 -1.76 -3.51 -0.22%
EY -28.89 -12.22 -75.63 -26.40 -248.48 -56.69 -28.48 0.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.92 0.74 0.95 0.12 0.17 0.27 20.33%

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