[STONE] QoQ Quarter Result on 30-Jun-2006 [#1]

Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -372.6%
YoY- -291.67%
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 22,548 24,558 22,639 25,536 20,570 24,248 24,940 -6.50%
PBT -2,912 881 -260 -84 -405 -18 -268 391.28%
Tax 176 -258 25 -259 319 2 -2 -
NP -2,736 623 -235 -343 -86 -16 -270 368.93%
-
NP to SH -2,754 606 -217 -345 -73 -11 -278 361.90%
-
Tax Rate - 29.28% - - - - - -
Total Cost 25,284 23,935 22,874 25,879 20,656 24,264 25,210 0.19%
-
Net Worth 52,920 55,571 54,487 5,432,386 49,582 53,655 54,618 -2.08%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 52,920 55,571 54,487 5,432,386 49,582 53,655 54,618 -2.08%
NOSH 42,010 42,083 41,730 42,073 41,250 41,999 42,258 -0.39%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -12.13% 2.54% -1.04% -1.34% -0.42% -0.07% -1.08% -
ROE -5.20% 1.09% -0.40% -0.01% -0.15% -0.02% -0.51% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 53.67 58.36 54.25 60.69 49.87 57.73 59.02 -6.14%
EPS -6.56 1.44 -0.52 -0.82 -0.17 -0.03 -0.66 362.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2597 1.3205 1.3057 129.1176 1.202 1.2775 1.2925 -1.70%
Adjusted Per Share Value based on latest NOSH - 42,073
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 25.08 27.32 25.18 28.40 22.88 26.97 27.74 -6.50%
EPS -3.06 0.67 -0.24 -0.38 -0.08 -0.01 -0.31 360.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5886 0.6181 0.6061 60.4236 0.5515 0.5968 0.6075 -2.08%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.37 0.38 0.40 0.41 0.35 0.37 0.40 -
P/RPS 0.69 0.65 0.74 0.68 0.70 0.64 0.68 0.97%
P/EPS -5.64 26.39 -76.92 -50.00 -197.77 -1,412.73 -60.80 -79.53%
EY -17.72 3.79 -1.30 -2.00 -0.51 -0.07 -1.64 389.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.31 0.00 0.29 0.29 0.31 -4.35%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 14/02/07 30/11/06 29/08/06 30/05/06 27/02/06 29/11/05 -
Price 0.32 0.38 0.40 0.37 0.37 0.38 0.39 -
P/RPS 0.60 0.65 0.74 0.61 0.74 0.66 0.66 -6.16%
P/EPS -4.88 26.39 -76.92 -45.12 -209.08 -1,450.91 -59.28 -81.10%
EY -20.49 3.79 -1.30 -2.22 -0.48 -0.07 -1.69 428.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.29 0.31 0.00 0.31 0.30 0.30 -11.45%

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