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

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -900.0%
YoY- -291.67%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 67,300 99,348 89,772 102,144 92,768 120,180 138,380 -11.31%
PBT -1,212 -180 -1,632 -336 768 412 11,664 -
Tax -308 -176 -248 -1,036 -100 24 -2,892 -31.12%
NP -1,520 -356 -1,880 -1,372 668 436 8,772 -
-
NP to SH -1,780 -356 -1,864 -1,380 720 436 8,772 -
-
Tax Rate - - - - 13.02% -5.83% 24.79% -
Total Cost 68,820 99,704 91,652 103,516 92,100 119,744 129,608 -10.00%
-
Net Worth 35,216 7,627 49,954 5,432,386 41,621 56,260 61,882 -8.95%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 35,216 7,627 49,954 5,432,386 41,621 56,260 61,882 -8.95%
NOSH 42,019 71 41,981 42,073 41,621 41,923 42,011 0.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -2.26% -0.36% -2.09% -1.34% 0.72% 0.36% 6.34% -
ROE -5.05% -4.67% -3.73% -0.03% 1.73% 0.77% 14.18% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 160.16 139,533.70 213.83 242.78 222.88 286.67 329.39 -11.31%
EPS -4.16 -500.00 -4.44 -3.28 1.72 1.04 20.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8381 107.13 1.1899 129.1176 1.00 1.342 1.473 -8.96%
Adjusted Per Share Value based on latest NOSH - 42,073
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 74.86 110.50 99.85 113.61 103.18 133.67 153.92 -11.31%
EPS -1.98 -0.40 -2.07 -1.53 0.80 0.48 9.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3917 0.0848 0.5556 60.4236 0.463 0.6258 0.6883 -8.95%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.11 0.20 0.33 0.41 0.40 0.86 0.91 -
P/RPS 0.07 0.00 0.15 0.17 0.18 0.30 0.28 -20.61%
P/EPS -2.60 -0.04 -7.43 -12.50 23.12 82.69 4.36 -
EY -38.51 -2,500.00 -13.45 -8.00 4.32 1.21 22.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.00 0.28 0.00 0.40 0.64 0.62 -22.90%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 29/08/08 29/08/07 29/08/06 29/08/05 25/08/04 27/08/03 -
Price 0.11 0.10 0.30 0.37 0.41 0.80 1.47 -
P/RPS 0.07 0.00 0.14 0.15 0.18 0.28 0.45 -26.64%
P/EPS -2.60 -0.02 -6.76 -11.28 23.70 76.92 7.04 -
EY -38.51 -5,000.00 -14.80 -8.86 4.22 1.30 14.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.00 0.25 0.00 0.41 0.60 1.00 -28.80%

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