[STONE] YoY Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 25.85%
YoY- -114.21%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 94,532 85,360 96,974 96,508 116,242 130,021 104,118 -1.59%
PBT -3,321 -4,096 713 -124 1,472 6,358 11,053 -
Tax -376 152 -656 -34 -449 -1,989 -3,434 -30.80%
NP -3,697 -3,944 57 -158 1,022 4,369 7,618 -
-
NP to SH -3,798 -3,936 78 -145 1,022 4,369 7,618 -
-
Tax Rate - - 92.01% - 30.50% 31.28% 31.07% -
Total Cost 98,229 89,304 96,917 96,666 115,220 125,652 96,500 0.29%
-
Net Worth 42,365 46,736 55,649 53,160 56,632 61,212 59,480 -5.49%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 42,365 46,736 55,649 53,160 56,632 61,212 59,480 -5.49%
NOSH 42,020 41,991 42,142 41,612 41,912 42,012 42,014 0.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -3.91% -4.62% 0.06% -0.16% 0.88% 3.36% 7.32% -
ROE -8.97% -8.42% 0.14% -0.27% 1.81% 7.14% 12.81% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 224.97 203.28 230.11 231.92 277.35 309.48 247.81 -1.59%
EPS -9.04 -9.37 0.19 -0.35 2.44 10.40 18.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0082 1.113 1.3205 1.2775 1.3512 1.457 1.4157 -5.49%
Adjusted Per Share Value based on latest NOSH - 41,999
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 105.15 94.94 107.86 107.34 129.30 144.62 115.81 -1.59%
EPS -4.23 -4.38 0.09 -0.16 1.14 4.86 8.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4712 0.5198 0.619 0.5913 0.6299 0.6809 0.6616 -5.49%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.20 0.32 0.38 0.37 0.74 1.49 0.81 -
P/RPS 0.09 0.16 0.17 0.16 0.27 0.48 0.33 -19.45%
P/EPS -2.21 -3.41 203.57 -105.94 30.33 14.33 4.47 -
EY -45.20 -29.29 0.49 -0.94 3.30 6.98 22.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.29 0.29 0.29 0.55 1.02 0.57 -16.00%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 14/02/07 27/02/06 25/02/05 27/02/04 27/02/03 -
Price 0.20 0.30 0.38 0.38 0.68 1.47 0.70 -
P/RPS 0.09 0.15 0.17 0.16 0.25 0.47 0.28 -17.22%
P/EPS -2.21 -3.20 203.57 -108.80 27.87 14.13 3.86 -
EY -45.20 -31.24 0.49 -0.92 3.59 7.07 25.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.27 0.29 0.30 0.50 1.01 0.49 -13.86%

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