[STONE] YoY TTM Result on 31-Dec-2010 [#3]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -30.8%
YoY- 5.91%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 79,455 65,111 64,436 63,839 65,091 90,814 86,570 -1.31%
PBT -2,616 -2,621 -7,103 -9,041 -9,197 -5,577 -5,981 -11.94%
Tax -474 5 -104 23 -337 254 289 -
NP -3,090 -2,616 -7,207 -9,018 -9,534 -5,323 -5,692 -8.96%
-
NP to SH -3,090 -2,616 -7,481 -9,135 -9,709 -5,112 -5,708 -9.00%
-
Tax Rate - - - - - - - -
Total Cost 82,545 67,727 71,643 72,857 74,625 96,137 92,262 -1.69%
-
Net Worth 15,319 11,911 0 24,308 33,225 42,359 46,692 -15.75%
Dividend
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 15,319 11,911 0 24,308 33,225 42,359 46,692 -15.75%
NOSH 46,200 42,000 42,000 42,027 42,052 42,015 41,951 1.49%
Ratio Analysis
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -3.89% -4.02% -11.18% -14.13% -14.65% -5.86% -6.58% -
ROE -20.17% -21.96% 0.00% -37.58% -29.22% -12.07% -12.22% -
Per Share
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 171.98 155.03 153.42 151.90 154.79 216.15 206.36 -2.76%
EPS -6.69 -6.23 -17.81 -21.74 -23.09 -12.17 -13.61 -10.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3316 0.2836 0.00 0.5784 0.7901 1.0082 1.113 -16.99%
Adjusted Per Share Value based on latest NOSH - 42,027
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 88.38 72.42 71.67 71.01 72.40 101.01 96.29 -1.30%
EPS -3.44 -2.91 -8.32 -10.16 -10.80 -5.69 -6.35 -8.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1704 0.1325 0.00 0.2704 0.3696 0.4712 0.5194 -15.75%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 30/06/14 28/06/13 29/06/12 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.355 0.46 0.28 0.57 0.16 0.20 0.32 -
P/RPS 0.21 0.30 0.18 0.38 0.10 0.09 0.16 4.27%
P/EPS -5.31 -7.39 -1.57 -2.62 -0.69 -1.64 -2.35 13.35%
EY -18.84 -13.54 -63.61 -38.13 -144.30 -60.84 -42.52 -11.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.62 0.00 0.99 0.20 0.20 0.29 22.23%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/08/14 28/08/13 28/08/12 28/02/11 11/02/10 26/02/09 28/02/08 -
Price 0.81 0.68 0.20 0.70 0.44 0.20 0.30 -
P/RPS 0.47 0.44 0.13 0.46 0.28 0.09 0.15 19.20%
P/EPS -12.11 -10.92 -1.12 -3.22 -1.91 -1.64 -2.20 29.99%
EY -8.26 -9.16 -89.06 -31.05 -52.47 -60.84 -45.35 -23.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 2.40 0.00 1.21 0.56 0.20 0.27 40.29%

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