[STONE] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -26.72%
YoY- -5103.43%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 97,492 99,348 83,936 85,360 86,974 89,772 95,279 1.53%
PBT -964 -180 -6,158 -4,096 -3,246 -1,632 -2,377 -45.12%
Tax -206 -176 650 152 -108 -248 -316 -24.75%
NP -1,170 -356 -5,508 -3,944 -3,354 -1,880 -2,693 -42.54%
-
NP to SH -1,274 -356 -5,215 -3,936 -3,106 -1,864 -2,693 -39.20%
-
Tax Rate - - - - - - - -
Total Cost 98,662 99,704 89,444 89,304 90,328 91,652 97,972 0.46%
-
Net Worth 44,409 7,627 45,051 46,736 48,835 49,954 50,430 -8.10%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 44,409 7,627 45,051 46,736 48,835 49,954 50,430 -8.10%
NOSH 41,907 71 42,006 41,991 41,972 41,981 41,983 -0.12%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -1.20% -0.36% -6.56% -4.62% -3.86% -2.09% -2.83% -
ROE -2.87% -4.67% -11.58% -8.42% -6.36% -3.73% -5.34% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 232.63 139,533.70 199.82 203.28 207.21 213.83 226.94 1.66%
EPS -3.04 -500.00 -12.42 -9.37 -7.40 -4.44 -6.42 -39.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0597 107.13 1.0725 1.113 1.1635 1.1899 1.2012 -7.99%
Adjusted Per Share Value based on latest NOSH - 41,951
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 108.44 110.50 93.36 94.94 96.74 99.85 105.98 1.53%
EPS -1.42 -0.40 -5.80 -4.38 -3.45 -2.07 -3.00 -39.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.494 0.0848 0.5011 0.5198 0.5432 0.5556 0.5609 -8.09%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.20 0.20 0.41 0.32 0.31 0.33 0.37 -
P/RPS 0.09 0.00 0.21 0.16 0.15 0.15 0.16 -31.78%
P/EPS -6.58 -0.04 -3.30 -3.41 -4.19 -7.43 -5.77 9.12%
EY -15.20 -2,500.00 -30.28 -29.29 -23.87 -13.45 -17.34 -8.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.00 0.38 0.29 0.27 0.28 0.31 -27.78%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 30/05/08 28/02/08 29/11/07 29/08/07 31/05/07 -
Price 0.18 0.10 0.39 0.30 0.31 0.30 0.32 -
P/RPS 0.08 0.00 0.20 0.15 0.15 0.14 0.14 -31.06%
P/EPS -5.92 -0.02 -3.14 -3.20 -4.19 -6.76 -4.99 12.03%
EY -16.89 -5,000.00 -31.83 -31.24 -23.87 -14.80 -20.04 -10.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.00 0.36 0.27 0.27 0.25 0.27 -26.47%

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