[STONE] YoY Quarter Result on 31-Dec-2008 [#3]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -329.96%
YoY- -58.2%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 17,040 16,781 15,975 22,153 20,533 24,558 24,248 -5.28%
PBT 185 -3,665 -1,508 -2,007 -1,446 881 -18 -
Tax -47 34 46 -179 59 -258 2 -
NP 138 -3,631 -1,462 -2,186 -1,387 623 -16 -
-
NP to SH 138 -3,606 -1,455 -2,210 -1,397 606 -11 -
-
Tax Rate 25.41% - - - - 29.28% - -
Total Cost 16,902 20,412 17,437 24,339 21,920 23,935 24,264 -5.40%
-
Net Worth 14,288 24,308 33,225 42,359 46,692 55,571 53,655 -18.41%
Dividend
30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 14,288 24,308 33,225 42,359 46,692 55,571 53,655 -18.41%
NOSH 42,000 42,027 42,052 42,015 41,951 42,083 41,999 0.00%
Ratio Analysis
30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 0.81% -21.64% -9.15% -9.87% -6.75% 2.54% -0.07% -
ROE 0.97% -14.83% -4.38% -5.22% -2.99% 1.09% -0.02% -
Per Share
30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 40.57 39.93 37.99 52.73 48.94 58.36 57.73 -5.28%
EPS 0.33 -8.58 -3.46 -5.26 -3.33 1.44 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3402 0.5784 0.7901 1.0082 1.113 1.3205 1.2775 -18.41%
Adjusted Per Share Value based on latest NOSH - 42,015
30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 18.95 18.67 17.77 24.64 22.84 27.32 26.97 -5.28%
EPS 0.15 -4.01 -1.62 -2.46 -1.55 0.67 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1589 0.2704 0.3696 0.4712 0.5194 0.6181 0.5968 -18.41%
Price Multiplier on Financial Quarter End Date
30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/06/12 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.28 0.57 0.16 0.20 0.32 0.38 0.37 -
P/RPS 0.69 1.43 0.42 0.38 0.65 0.65 0.64 1.16%
P/EPS 85.22 -6.64 -4.62 -3.80 -9.61 26.39 -1,412.73 -
EY 1.17 -15.05 -21.63 -26.30 -10.41 3.79 -0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.99 0.20 0.20 0.29 0.29 0.29 17.33%
Price Multiplier on Announcement Date
30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/08/12 28/02/11 11/02/10 26/02/09 28/02/08 14/02/07 27/02/06 -
Price 0.20 0.70 0.44 0.20 0.30 0.38 0.38 -
P/RPS 0.49 1.75 1.16 0.38 0.61 0.65 0.66 -4.47%
P/EPS 60.87 -8.16 -12.72 -3.80 -9.01 26.39 -1,450.91 -
EY 1.64 -12.26 -7.86 -26.30 -11.10 3.79 -0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.21 0.56 0.20 0.27 0.29 0.30 10.96%

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