[STONE] QoQ Annualized Quarter Result on 30-Sep-2002 [#2]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
10-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -13.8%
YoY--%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 138,380 111,820 104,118 105,738 114,520 106,260 0 -
PBT 11,664 12,650 11,053 10,516 11,524 10,970 0 -
Tax -2,892 -5,096 -3,434 -3,472 -3,352 -10,970 0 -
NP 8,772 7,554 7,618 7,044 8,172 0 0 -
-
NP to SH 8,772 7,554 7,618 7,044 8,172 -12 0 -
-
Tax Rate 24.79% 40.28% 31.07% 33.02% 29.09% 100.00% - -
Total Cost 129,608 104,266 96,500 98,694 106,348 106,260 0 -
-
Net Worth 61,882 61,725 59,480 56,838 5,540,481 85 0 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 61,882 61,725 59,480 56,838 5,540,481 85 0 -
NOSH 42,011 41,989 42,014 41,978 42,037 67 0 -
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 6.34% 6.76% 7.32% 6.66% 7.14% 0.00% 0.00% -
ROE 14.18% 12.24% 12.81% 12.39% 0.15% -13.99% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 329.39 266.30 247.81 251.89 272.43 158,594.64 0.00 -
EPS 20.88 17.99 18.13 16.78 19.44 17.91 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.473 1.47 1.4157 1.354 131.80 1.28 0.00 -
Adjusted Per Share Value based on latest NOSH - 41,973
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 153.92 124.38 115.81 117.61 127.38 118.19 0.00 -
EPS 9.76 8.40 8.47 7.83 9.09 -0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6883 0.6866 0.6616 0.6322 61.626 0.001 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 - - - -
Price 0.91 0.70 0.81 0.94 0.00 0.00 0.00 -
P/RPS 0.28 0.26 0.33 0.37 0.00 0.00 0.00 -
P/EPS 4.36 3.89 4.47 5.60 0.00 0.00 0.00 -
EY 22.95 25.70 22.39 17.85 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.48 0.57 0.69 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 29/05/03 27/02/03 10/12/02 23/08/02 25/06/02 - -
Price 1.47 0.73 0.70 0.85 1.11 0.00 0.00 -
P/RPS 0.45 0.27 0.28 0.34 0.41 0.00 0.00 -
P/EPS 7.04 4.06 3.86 5.07 5.71 0.00 0.00 -
EY 14.20 24.64 25.90 19.74 17.51 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.50 0.49 0.63 0.01 0.00 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