[STONE] YoY TTM Result on 30-Sep-2016 [#4]

Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Sep-2016 [#4]
Profit Trend
QoQ- -30.44%
YoY- -20.24%
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 42,141 55,100 72,411 75,479 80,898 67,051 62,897 -6.45%
PBT -5,264 -4,514 -9,468 -7,748 -2,536 -4,319 -5,911 -1.91%
Tax 0 -204 -520 -696 -727 -253 143 -
NP -5,264 -4,718 -9,988 -8,444 -3,263 -4,572 -5,768 -1.51%
-
NP to SH -5,264 -4,718 -9,988 -8,307 -3,263 -4,572 -6,100 -2.42%
-
Tax Rate - - - - - - - -
Total Cost 47,405 59,818 82,399 83,923 84,161 71,623 68,665 -5.98%
-
Net Worth 20,857 3,443 6,922 17,207 13,157 13,200 14,494 6.25%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 20,857 3,443 6,922 17,207 13,157 13,200 14,494 6.25%
NOSH 89,905 89,905 89,905 89,905 46,200 42,000 42,000 13.51%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -12.49% -8.56% -13.79% -11.19% -4.03% -6.82% -9.17% -
ROE -25.24% -137.02% -144.28% -48.27% -24.80% -34.63% -42.09% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 46.87 61.29 80.54 83.95 175.10 159.65 149.75 -17.59%
EPS -5.86 -5.25 -11.11 -9.24 -7.06 -10.89 -14.52 -14.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.232 0.0383 0.077 0.1914 0.2848 0.3143 0.3451 -6.40%
Adjusted Per Share Value based on latest NOSH - 89,905
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 46.87 61.29 80.54 83.95 89.98 74.58 69.96 -6.45%
EPS -5.86 -5.25 -11.11 -9.24 -3.63 -5.09 -6.78 -2.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.232 0.0383 0.077 0.1914 0.1464 0.1468 0.1612 6.25%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.16 0.245 0.28 0.25 1.10 0.685 0.17 -
P/RPS 0.34 0.40 0.35 0.30 0.63 0.43 0.11 20.68%
P/EPS -2.73 -4.67 -2.52 -2.71 -15.57 -6.29 -1.17 15.15%
EY -36.59 -21.42 -39.68 -36.96 -6.42 -15.89 -85.43 -13.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 6.40 3.64 1.31 3.86 2.18 0.49 5.86%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 29/11/17 30/11/16 30/11/15 28/11/14 29/11/13 28/11/12 -
Price 0.155 0.19 0.195 0.35 0.95 0.635 0.17 -
P/RPS 0.33 0.31 0.24 0.42 0.54 0.40 0.11 20.08%
P/EPS -2.65 -3.62 -1.76 -3.79 -13.45 -5.83 -1.17 14.59%
EY -37.77 -27.62 -56.97 -26.40 -7.43 -17.14 -85.43 -12.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 4.96 2.53 1.83 3.34 2.02 0.49 5.35%

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