[STONE] YoY Quarter Result on 31-Mar-2005 [#4]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 40.7%
YoY- 120.26%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 19,916 22,548 20,570 23,534 25,838 33,722 106,260 -24.33%
PBT -3,086 -2,912 -405 1,367 -4,105 4,360 10,970 -
Tax 536 176 319 -527 -42 -2,520 -10,970 -
NP -2,550 -2,736 -86 840 -4,147 1,840 0 -
-
NP to SH -2,263 -2,754 -73 840 -4,147 1,840 -12 139.27%
-
Tax Rate - - - 38.55% - 57.80% 100.00% -
Total Cost 22,466 25,284 20,656 22,694 29,985 31,882 106,260 -22.79%
-
Net Worth 45,088 52,920 49,582 55,440 56,940 61,753 85 184.24%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 45,088 52,920 49,582 55,440 56,940 61,753 85 184.24%
NOSH 41,985 42,010 41,250 42,000 42,016 42,009 67 192.24%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -12.80% -12.13% -0.42% 3.57% -16.05% 5.46% 0.00% -
ROE -5.02% -5.20% -0.15% 1.52% -7.28% 2.98% -13.99% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 47.44 53.67 49.87 56.03 61.50 80.27 158,594.64 -74.10%
EPS -5.39 -6.56 -0.17 2.00 -9.87 4.38 17.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0739 1.2597 1.202 1.32 1.3552 1.47 1.28 -2.88%
Adjusted Per Share Value based on latest NOSH - 42,000
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 22.15 25.08 22.88 26.18 28.74 37.51 118.19 -24.33%
EPS -2.52 -3.06 -0.08 0.93 -4.61 2.05 -0.01 151.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5015 0.5886 0.5515 0.6167 0.6333 0.6869 0.001 181.60%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 0.41 0.37 0.35 0.56 1.24 0.70 0.00 -
P/RPS 0.86 0.69 0.70 1.00 2.02 0.87 0.00 -
P/EPS -7.61 -5.64 -197.77 28.00 -12.56 15.98 0.00 -
EY -13.15 -17.72 -0.51 3.57 -7.96 6.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.29 0.29 0.42 0.91 0.48 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 31/05/07 30/05/06 30/05/05 26/05/04 29/05/03 25/06/02 -
Price 0.39 0.32 0.37 0.43 0.96 0.73 0.00 -
P/RPS 0.82 0.60 0.74 0.77 1.56 0.91 0.00 -
P/EPS -7.24 -4.88 -209.08 21.50 -9.73 16.67 0.00 -
EY -13.82 -20.49 -0.48 4.65 -10.28 6.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.25 0.31 0.33 0.71 0.50 0.00 -

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