[STONE] YoY TTM Result on 31-Mar-2010 [#4]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 38.98%
YoY- 41.1%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 67,051 62,897 62,871 61,803 88,446 83,938 95,281 -5.25%
PBT -4,319 -5,911 -9,210 -5,662 -9,422 -6,155 -2,375 9.62%
Tax -253 143 -226 -57 -516 649 -316 -3.35%
NP -4,572 -5,768 -9,436 -5,719 -9,938 -5,506 -2,691 8.48%
-
NP to SH -4,572 -6,100 -9,495 -5,924 -10,058 -5,217 -2,710 8.36%
-
Tax Rate - - - - - - - -
Total Cost 71,623 68,665 72,307 67,522 98,384 89,444 97,972 -4.70%
-
Net Worth 13,200 14,494 22,082 30,093 35,246 45,088 52,920 -19.21%
Dividend
30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 13,200 14,494 22,082 30,093 35,246 45,088 52,920 -19.21%
NOSH 42,000 42,000 41,997 42,012 42,010 41,985 42,010 -0.00%
Ratio Analysis
30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -6.82% -9.17% -15.01% -9.25% -11.24% -6.56% -2.82% -
ROE -34.63% -42.09% -43.00% -19.69% -28.54% -11.57% -5.12% -
Per Share
30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 159.65 149.75 149.70 147.11 210.53 199.92 226.80 -5.25%
EPS -10.89 -14.52 -22.61 -14.10 -23.94 -12.43 -6.45 8.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3143 0.3451 0.5258 0.7163 0.839 1.0739 1.2597 -19.21%
Adjusted Per Share Value based on latest NOSH - 42,012
30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 74.58 69.96 69.93 68.74 98.38 93.36 105.98 -5.25%
EPS -5.09 -6.78 -10.56 -6.59 -11.19 -5.80 -3.01 8.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1468 0.1612 0.2456 0.3347 0.392 0.5015 0.5886 -19.21%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/09/13 28/09/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.685 0.17 0.50 0.45 0.20 0.41 0.37 -
P/RPS 0.43 0.11 0.33 0.31 0.09 0.21 0.16 16.40%
P/EPS -6.29 -1.17 -2.21 -3.19 -0.84 -3.30 -5.74 1.41%
EY -15.89 -85.43 -45.22 -31.33 -119.71 -30.31 -17.43 -1.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 0.49 0.95 0.63 0.24 0.38 0.29 36.34%
Price Multiplier on Announcement Date
30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/11/13 28/11/12 27/05/11 26/05/10 28/05/09 30/05/08 31/05/07 -
Price 0.635 0.17 0.26 0.40 0.11 0.39 0.32 -
P/RPS 0.40 0.11 0.17 0.27 0.05 0.20 0.14 17.50%
P/EPS -5.83 -1.17 -1.15 -2.84 -0.46 -3.14 -4.96 2.51%
EY -17.14 -85.43 -86.96 -35.25 -217.65 -31.86 -20.16 -2.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 0.49 0.49 0.56 0.13 0.36 0.25 37.86%

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