[STONE] YoY Annual (Unaudited) Result on 31-Mar-2005 [#4]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
YoY- 231.62%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 83,936 95,279 93,097 110,762 123,057 111,820 106,260 -3.85%
PBT -6,158 -2,377 -427 2,420 -707 12,650 10,970 -
Tax 650 -316 260 -780 -539 -5,096 -10,970 -
NP -5,508 -2,693 -167 1,640 -1,246 7,554 0 -
-
NP to SH -5,215 -2,693 -138 1,640 -1,246 7,554 -12 174.96%
-
Tax Rate - - - 32.23% - 40.28% 100.00% -
Total Cost 89,444 97,972 93,264 109,122 124,303 104,266 106,260 -2.82%
-
Net Worth 45,051 50,430 54,884 49,078 56,318 61,725 85 184.20%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 45,051 50,430 54,884 49,078 56,318 61,725 85 184.20%
NOSH 42,006 41,983 42,222 41,958 42,028 41,989 67 192.26%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -6.56% -2.83% -0.18% 1.48% -1.01% 6.76% 0.00% -
ROE -11.58% -5.34% -0.25% 3.34% -2.21% 12.24% -13.99% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 199.82 226.94 220.49 263.98 292.79 266.30 158,594.64 -67.10%
EPS -12.42 -6.42 -0.33 3.90 -2.97 17.99 17.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0725 1.2012 1.2999 1.1697 1.34 1.47 1.28 -2.90%
Adjusted Per Share Value based on latest NOSH - 42,000
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 93.36 105.98 103.55 123.20 136.87 124.38 118.19 -3.85%
EPS -5.80 -3.00 -0.15 1.82 -1.39 8.40 -0.01 188.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5011 0.5609 0.6105 0.5459 0.6264 0.6866 0.001 181.56%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 0.41 0.37 0.35 0.56 1.24 0.70 0.00 -
P/RPS 0.21 0.16 0.16 0.21 0.42 0.26 0.00 -
P/EPS -3.30 -5.77 -107.09 14.33 -41.83 3.89 0.00 -
EY -30.28 -17.34 -0.93 6.98 -2.39 25.70 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.31 0.27 0.48 0.93 0.48 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 31/05/07 30/05/06 30/05/05 26/05/04 29/05/03 25/06/02 -
Price 0.39 0.32 0.37 0.43 0.96 0.73 0.00 -
P/RPS 0.20 0.14 0.17 0.16 0.33 0.27 0.00 -
P/EPS -3.14 -4.99 -113.20 11.00 -32.38 4.06 0.00 -
EY -31.83 -20.04 -0.88 9.09 -3.09 24.64 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.27 0.28 0.37 0.72 0.50 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