[STONE] YoY Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -63.48%
YoY- -475.51%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 31,570 48,746 43,487 48,173 48,132 57,370 67,846 -11.96%
PBT -758 -482 -1,623 -345 -76 181 4,689 -
Tax -149 -103 -54 -235 -27 -11 -1,256 -29.88%
NP -907 -585 -1,677 -580 -103 170 3,433 -
-
NP to SH -1,044 -637 -1,553 -564 -98 170 3,433 -
-
Tax Rate - - - - - 6.08% 26.79% -
Total Cost 32,477 49,331 45,164 48,753 48,235 57,200 64,413 -10.77%
-
Net Worth 34,681 44,409 48,835 54,956 53,688 56,950 63,008 -9.46%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 34,681 44,409 48,835 54,956 53,688 56,950 63,008 -9.46%
NOSH 42,032 41,907 41,972 42,089 41,538 42,499 42,019 0.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -2.87% -1.20% -3.86% -1.20% -0.21% 0.30% 5.06% -
ROE -3.01% -1.43% -3.18% -1.03% -0.18% 0.30% 5.45% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 75.11 116.32 103.61 114.45 115.87 134.99 161.46 -11.96%
EPS -2.46 -1.52 -3.70 -1.34 -0.23 0.40 8.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8251 1.0597 1.1635 1.3057 1.2925 1.34 1.4995 -9.46%
Adjusted Per Share Value based on latest NOSH - 41,730
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 35.11 54.22 48.37 53.58 53.54 63.81 75.46 -11.96%
EPS -1.16 -0.71 -1.73 -0.63 -0.11 0.19 3.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3858 0.494 0.5432 0.6113 0.5972 0.6334 0.7008 -9.46%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.12 0.20 0.31 0.40 0.40 0.88 1.17 -
P/RPS 0.16 0.17 0.30 0.35 0.35 0.65 0.72 -22.15%
P/EPS -4.83 -13.16 -8.38 -29.85 -169.54 220.00 14.32 -
EY -20.70 -7.60 -11.94 -3.35 -0.59 0.45 6.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.19 0.27 0.31 0.31 0.66 0.78 -24.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 27/11/08 29/11/07 30/11/06 29/11/05 29/11/04 20/11/03 -
Price 0.10 0.18 0.31 0.40 0.39 0.77 1.12 -
P/RPS 0.13 0.15 0.30 0.35 0.34 0.57 0.69 -24.26%
P/EPS -4.03 -11.84 -8.38 -29.85 -165.31 192.50 13.71 -
EY -24.84 -8.44 -11.94 -3.35 -0.60 0.52 7.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.17 0.27 0.31 0.30 0.57 0.75 -26.29%

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