[STONE] QoQ Cumulative Quarter Result on 31-Dec-2002 [#3]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 62.24%
YoY--%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 67,846 34,595 111,820 78,089 52,869 28,630 106,260 -25.83%
PBT 4,689 2,916 12,650 8,290 5,258 2,881 10,970 -43.22%
Tax -1,256 -723 -5,096 -2,576 -1,736 -838 -10,970 -76.39%
NP 3,433 2,193 7,554 5,714 3,522 2,043 0 -
-
NP to SH 3,433 2,193 7,554 5,714 3,522 2,043 -12 -
-
Tax Rate 26.79% 24.79% 40.28% 31.07% 33.02% 29.09% 100.00% -
Total Cost 64,413 32,402 104,266 72,375 49,347 26,587 106,260 -28.35%
-
Net Worth 63,008 61,882 61,725 59,480 56,838 5,540,481 85 8057.78%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 63,008 61,882 61,725 59,480 56,838 5,540,481 85 8057.78%
NOSH 42,019 42,011 41,989 42,014 41,978 42,037 67 7198.14%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.06% 6.34% 6.76% 7.32% 6.66% 7.14% 0.00% -
ROE 5.45% 3.54% 12.24% 9.61% 6.20% 0.04% -13.99% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 161.46 82.35 266.30 185.86 125.94 68.11 158,594.64 -98.98%
EPS 8.17 5.22 17.99 13.60 8.39 4.86 17.91 -40.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4995 1.473 1.47 1.4157 1.354 131.80 1.28 11.11%
Adjusted Per Share Value based on latest NOSH - 41,992
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 75.46 38.48 124.38 86.86 58.81 31.84 118.19 -25.83%
EPS 3.82 2.44 8.40 6.36 3.92 2.27 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7008 0.6883 0.6866 0.6616 0.6322 61.626 0.001 7758.35%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - - -
Price 1.17 0.91 0.70 0.81 0.94 0.00 0.00 -
P/RPS 0.72 1.11 0.26 0.44 0.75 0.00 0.00 -
P/EPS 14.32 17.43 3.89 5.96 11.20 0.00 0.00 -
EY 6.98 5.74 25.70 16.79 8.93 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.62 0.48 0.57 0.69 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 27/08/03 29/05/03 27/02/03 10/12/02 23/08/02 25/06/02 -
Price 1.12 1.47 0.73 0.70 0.85 1.11 0.00 -
P/RPS 0.69 1.79 0.27 0.38 0.67 1.63 0.00 -
P/EPS 13.71 28.16 4.06 5.15 10.13 22.84 0.00 -
EY 7.29 3.55 24.64 19.43 9.87 4.38 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.00 0.50 0.49 0.63 0.01 0.00 -

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