[STONE] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 108.75%
YoY- -95.03%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 110,762 87,182 57,370 30,045 123,057 97,516 67,846 38.60%
PBT 2,420 1,104 181 103 -707 4,769 4,689 -35.63%
Tax -780 -337 -11 6 -539 -1,492 -1,256 -27.18%
NP 1,640 767 170 109 -1,246 3,277 3,433 -38.86%
-
NP to SH 1,640 767 170 109 -1,246 3,277 3,433 -38.86%
-
Tax Rate 32.23% 30.53% 6.08% -5.83% - 31.29% 26.79% -
Total Cost 109,122 86,415 57,200 29,936 124,303 94,239 64,413 42.06%
-
Net Worth 49,078 56,632 56,950 56,260 56,318 61,212 63,008 -15.33%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 49,078 56,632 56,950 56,260 56,318 61,212 63,008 -15.33%
NOSH 41,958 41,912 42,499 41,923 42,028 42,012 42,019 -0.09%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.48% 0.88% 0.30% 0.36% -1.01% 3.36% 5.06% -
ROE 3.34% 1.35% 0.30% 0.19% -2.21% 5.35% 5.45% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 263.98 208.01 134.99 71.67 292.79 232.11 161.46 38.74%
EPS 3.90 1.83 0.40 0.26 -2.97 7.80 8.17 -38.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1697 1.3512 1.34 1.342 1.34 1.457 1.4995 -15.24%
Adjusted Per Share Value based on latest NOSH - 41,923
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 123.20 96.97 63.81 33.42 136.87 108.47 75.46 38.61%
EPS 1.82 0.85 0.19 0.12 -1.39 3.64 3.82 -38.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5459 0.6299 0.6334 0.6258 0.6264 0.6809 0.7008 -15.32%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.56 0.74 0.88 0.86 1.24 1.49 1.17 -
P/RPS 0.21 0.36 0.65 1.20 0.42 0.64 0.72 -55.98%
P/EPS 14.33 40.44 220.00 330.77 -41.83 19.10 14.32 0.04%
EY 6.98 2.47 0.45 0.30 -2.39 5.23 6.98 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.55 0.66 0.64 0.93 1.02 0.78 -27.62%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 25/02/05 29/11/04 25/08/04 26/05/04 27/02/04 20/11/03 -
Price 0.43 0.68 0.77 0.80 0.96 1.47 1.12 -
P/RPS 0.16 0.33 0.57 1.12 0.33 0.63 0.69 -62.22%
P/EPS 11.00 37.16 192.50 307.69 -32.38 18.85 13.71 -13.64%
EY 9.09 2.69 0.52 0.33 -3.09 5.31 7.29 15.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.50 0.57 0.60 0.72 1.01 0.75 -37.53%

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