[STONE] QoQ TTM 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- 60.27%
YoY--%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 126,797 117,785 111,820 184,358 52,869 28,630 0 -
PBT 12,081 12,685 12,650 19,260 5,258 2,881 0 -
Tax -4,616 -4,886 -5,001 -13,451 -1,641 -838 0 -
NP 7,465 7,799 7,649 5,809 3,617 2,043 0 -
-
NP to SH 7,465 7,799 7,649 5,797 3,617 2,043 0 -
-
Tax Rate 38.21% 38.52% 39.53% 69.84% 31.21% 29.09% - -
Total Cost 119,332 109,986 104,171 178,549 49,252 26,587 0 -
-
Net Worth 63,029 61,882 61,753 59,448 56,831 5,540,481 85 8059.59%
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 63,029 61,882 61,753 59,448 56,831 5,540,481 85 8059.59%
NOSH 42,033 42,011 42,009 41,992 41,973 42,037 67 7199.76%
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 5.89% 6.62% 6.84% 3.15% 6.84% 7.14% 0.00% -
ROE 11.84% 12.60% 12.39% 9.75% 6.36% 0.04% 0.00% -
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 301.65 280.36 266.18 439.03 125.96 68.11 0.00 -
EPS 17.76 18.56 18.21 13.80 8.62 4.86 0.00 -
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 141.03 131.01 124.38 205.06 58.81 31.84 0.00 -
EPS 8.30 8.67 8.51 6.45 4.02 2.27 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7011 0.6883 0.6869 0.6612 0.6321 61.626 0.001 7760.59%
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 0.39 0.32 0.26 0.18 0.75 0.00 0.00 -
P/EPS 6.59 4.90 3.84 5.87 10.91 0.00 0.00 -
EY 15.18 20.40 26.01 17.04 9.17 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 - - - -
Price 1.12 1.47 0.73 0.70 0.00 0.00 0.00 -
P/RPS 0.37 0.52 0.27 0.16 0.00 0.00 0.00 -
P/EPS 6.31 7.92 4.01 5.07 0.00 0.00 0.00 -
EY 15.86 12.63 24.94 19.72 0.00 0.00 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 0.00 0.00 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