[STONE] QoQ Quarter Result on 31-Mar-2007 [#4]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -554.46%
YoY- -3672.6%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 20,533 21,046 22,443 22,548 24,558 22,639 25,536 -13.49%
PBT -1,446 -1,215 -408 -2,912 881 -260 -84 563.24%
Tax 59 116 -62 176 -258 25 -259 -
NP -1,387 -1,099 -470 -2,736 623 -235 -343 153.17%
-
NP to SH -1,397 -1,087 -466 -2,754 606 -217 -345 153.40%
-
Tax Rate - - - - 29.28% - - -
Total Cost 21,920 22,145 22,913 25,284 23,935 22,874 25,879 -10.45%
-
Net Worth 46,692 48,831 49,954 52,920 55,571 54,487 5,432,386 -95.76%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 46,692 48,831 49,954 52,920 55,571 54,487 5,432,386 -95.76%
NOSH 41,951 41,969 41,981 42,010 42,083 41,730 42,073 -0.19%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -6.75% -5.22% -2.09% -12.13% 2.54% -1.04% -1.34% -
ROE -2.99% -2.23% -0.93% -5.20% 1.09% -0.40% -0.01% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 48.94 50.15 53.46 53.67 58.36 54.25 60.69 -13.33%
EPS -3.33 -2.59 -1.11 -6.56 1.44 -0.52 -0.82 153.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.113 1.1635 1.1899 1.2597 1.3205 1.3057 129.1176 -95.75%
Adjusted Per Share Value based on latest NOSH - 42,010
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 22.84 23.41 24.96 25.08 27.32 25.18 28.40 -13.48%
EPS -1.55 -1.21 -0.52 -3.06 0.67 -0.24 -0.38 154.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5194 0.5431 0.5556 0.5886 0.6181 0.6061 60.4236 -95.76%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.32 0.31 0.33 0.37 0.38 0.40 0.41 -
P/RPS 0.65 0.62 0.62 0.69 0.65 0.74 0.68 -2.95%
P/EPS -9.61 -11.97 -29.73 -5.64 26.39 -76.92 -50.00 -66.59%
EY -10.41 -8.35 -3.36 -17.72 3.79 -1.30 -2.00 199.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.28 0.29 0.29 0.31 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 29/11/07 29/08/07 31/05/07 14/02/07 30/11/06 29/08/06 -
Price 0.30 0.31 0.30 0.32 0.38 0.40 0.37 -
P/RPS 0.61 0.62 0.56 0.60 0.65 0.74 0.61 0.00%
P/EPS -9.01 -11.97 -27.03 -4.88 26.39 -76.92 -45.12 -65.73%
EY -11.10 -8.35 -3.70 -20.49 3.79 -1.30 -2.22 191.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.25 0.25 0.29 0.31 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