[STONE] YoY Quarter Result on 30-Sep-2005 [#2]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -254.44%
YoY- -555.74%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 23,908 21,046 22,639 24,940 27,325 33,251 24,239 -0.22%
PBT -439 -1,215 -260 -268 78 1,773 2,377 -
Tax -59 116 25 -2 -17 -533 -803 -35.25%
NP -498 -1,099 -235 -270 61 1,240 1,574 -
-
NP to SH -514 -1,087 -217 -278 61 1,240 1,574 -
-
Tax Rate - - - - 21.79% 30.06% 33.78% -
Total Cost 24,406 22,145 22,874 25,210 27,264 32,011 22,665 1.23%
-
Net Worth 44,646 48,831 54,487 54,618 54,493 63,029 56,831 -3.93%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 44,646 48,831 54,487 54,618 54,493 63,029 56,831 -3.93%
NOSH 42,131 41,969 41,730 42,258 40,666 42,033 41,973 0.06%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -2.08% -5.22% -1.04% -1.08% 0.22% 3.73% 6.49% -
ROE -1.15% -2.23% -0.40% -0.51% 0.11% 1.97% 2.77% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 56.75 50.15 54.25 59.02 67.19 79.11 57.75 -0.29%
EPS -1.22 -2.59 -0.52 -0.66 0.15 2.95 3.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0597 1.1635 1.3057 1.2925 1.34 1.4995 1.354 -3.99%
Adjusted Per Share Value based on latest NOSH - 42,258
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 26.59 23.41 25.18 27.74 30.39 36.98 26.96 -0.22%
EPS -0.57 -1.21 -0.24 -0.31 0.07 1.38 1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4966 0.5431 0.6061 0.6075 0.6061 0.7011 0.6321 -3.93%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.20 0.31 0.40 0.40 0.88 1.17 0.94 -
P/RPS 0.35 0.62 0.74 0.68 1.31 1.48 1.63 -22.59%
P/EPS -16.39 -11.97 -76.92 -60.80 586.67 39.66 25.07 -
EY -6.10 -8.35 -1.30 -1.64 0.17 2.52 3.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.27 0.31 0.31 0.66 0.78 0.69 -19.32%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 29/11/07 30/11/06 29/11/05 29/11/04 20/11/03 10/12/02 -
Price 0.18 0.31 0.40 0.39 0.77 1.12 0.85 -
P/RPS 0.32 0.62 0.74 0.66 1.15 1.42 1.47 -22.42%
P/EPS -14.75 -11.97 -76.92 -59.28 513.33 37.97 22.67 -
EY -6.78 -8.35 -1.30 -1.69 0.19 2.63 4.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.27 0.31 0.30 0.57 0.75 0.63 -19.59%

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