[STONE] YoY TTM Result on 31-Mar-2013 [#2]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- 60.19%
YoY- 81.27%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
Revenue 72,267 83,774 74,805 65,428 64,512 63,033 71,269 0.21%
PBT -10,918 -3,434 -3,714 -1,228 -7,889 -6,884 -9,696 1.84%
Tax -934 -584 -357 16 -201 35 -562 8.12%
NP -11,852 -4,018 -4,071 -1,212 -8,090 -6,849 -10,258 2.24%
-
NP to SH -11,715 -4,018 -4,071 -1,488 -7,944 -6,984 -10,464 1.75%
-
Tax Rate - - - - - - - -
Total Cost 84,119 87,792 78,876 66,640 72,602 69,882 81,527 0.48%
-
Net Worth 12,226 11,597 15,606 13,175 14,154 27,942 34,747 -14.83%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
Net Worth 12,226 11,597 15,606 13,175 14,154 27,942 34,747 -14.83%
NOSH 89,905 46,200 46,200 42,000 42,014 41,987 42,112 12.36%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
NP Margin -16.40% -4.80% -5.44% -1.85% -12.54% -10.87% -14.39% -
ROE -95.82% -34.65% -26.09% -11.29% -56.12% -24.99% -30.11% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
RPS 80.39 181.17 161.92 155.78 153.55 150.12 169.23 -10.81%
EPS -13.03 -8.69 -8.81 -3.54 -18.91 -16.63 -24.85 -9.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.136 0.2508 0.3378 0.3137 0.3369 0.6655 0.8251 -24.20%
Adjusted Per Share Value based on latest NOSH - 42,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
RPS 80.38 93.18 83.20 72.77 71.76 70.11 79.27 0.21%
EPS -13.03 -4.47 -4.53 -1.66 -8.84 -7.77 -11.64 1.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.136 0.129 0.1736 0.1465 0.1574 0.3108 0.3865 -14.83%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 30/09/10 30/09/09 -
Price 0.36 0.90 0.67 0.235 0.22 0.22 0.12 -
P/RPS 0.45 0.50 0.41 0.15 0.14 0.15 0.07 33.12%
P/EPS -2.76 -10.36 -7.60 -6.63 -1.16 -1.32 -0.48 30.85%
EY -36.20 -9.65 -13.15 -15.08 -85.94 -75.61 -207.06 -23.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 3.59 1.98 0.75 0.65 0.33 0.15 55.50%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
Date 29/08/16 29/05/15 30/05/14 28/05/13 30/05/12 26/11/10 26/11/09 -
Price 0.30 0.40 0.305 0.29 0.25 0.63 0.10 -
P/RPS 0.37 0.22 0.19 0.19 0.16 0.42 0.06 32.27%
P/EPS -2.30 -4.60 -3.46 -8.19 -1.32 -3.79 -0.40 30.85%
EY -43.44 -21.72 -28.89 -12.22 -75.63 -26.40 -248.48 -23.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.59 0.90 0.92 0.74 0.95 0.12 56.50%

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