[STONE] QoQ Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 30.78%
YoY- -35.07%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 83,936 85,360 86,974 89,772 95,279 96,974 96,346 -8.77%
PBT -6,158 -4,096 -3,246 -1,632 -2,377 713 -690 329.68%
Tax 650 152 -108 -248 -316 -656 -470 -
NP -5,508 -3,944 -3,354 -1,880 -2,693 57 -1,160 182.23%
-
NP to SH -5,215 -3,936 -3,106 -1,864 -2,693 78 -1,128 177.26%
-
Tax Rate - - - - - 92.01% - -
Total Cost 89,444 89,304 90,328 91,652 97,972 96,917 97,506 -5.58%
-
Net Worth 45,051 46,736 48,835 49,954 50,430 55,649 54,956 -12.39%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 45,051 46,736 48,835 49,954 50,430 55,649 54,956 -12.39%
NOSH 42,006 41,991 41,972 41,981 41,983 42,142 42,089 -0.13%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -6.56% -4.62% -3.86% -2.09% -2.83% 0.06% -1.20% -
ROE -11.58% -8.42% -6.36% -3.73% -5.34% 0.14% -2.05% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 199.82 203.28 207.21 213.83 226.94 230.11 228.91 -8.65%
EPS -12.42 -9.37 -7.40 -4.44 -6.42 0.19 -2.68 177.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0725 1.113 1.1635 1.1899 1.2012 1.3205 1.3057 -12.28%
Adjusted Per Share Value based on latest NOSH - 41,981
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 93.36 94.94 96.74 99.85 105.98 107.86 107.16 -8.77%
EPS -5.80 -4.38 -3.45 -2.07 -3.00 0.09 -1.25 177.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5011 0.5198 0.5432 0.5556 0.5609 0.619 0.6113 -12.40%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.41 0.32 0.31 0.33 0.37 0.38 0.40 -
P/RPS 0.21 0.16 0.15 0.15 0.16 0.17 0.17 15.11%
P/EPS -3.30 -3.41 -4.19 -7.43 -5.77 203.57 -14.93 -63.40%
EY -30.28 -29.29 -23.87 -13.45 -17.34 0.49 -6.70 173.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.29 0.27 0.28 0.31 0.29 0.31 14.52%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 28/02/08 29/11/07 29/08/07 31/05/07 14/02/07 30/11/06 -
Price 0.39 0.30 0.31 0.30 0.32 0.38 0.40 -
P/RPS 0.20 0.15 0.15 0.14 0.14 0.17 0.17 11.43%
P/EPS -3.14 -3.20 -4.19 -6.76 -4.99 203.57 -14.93 -64.60%
EY -31.83 -31.24 -23.87 -14.80 -20.04 0.49 -6.70 182.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.27 0.27 0.25 0.27 0.29 0.31 10.47%

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