[STONE] QoQ Annualized 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- -127.22%
YoY- -157.65%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 102,144 93,097 96,508 96,264 92,768 110,762 116,242 -8.28%
PBT -336 -427 -124 -152 768 2,420 1,472 -
Tax -1,036 260 -34 -54 -100 -780 -449 74.88%
NP -1,372 -167 -158 -206 668 1,640 1,022 -
-
NP to SH -1,380 -138 -145 -196 720 1,640 1,022 -
-
Tax Rate - - - - 13.02% 32.23% 30.50% -
Total Cost 103,516 93,264 96,666 96,470 92,100 109,122 115,220 -6.91%
-
Net Worth 5,432,386 54,884 53,160 53,688 41,621 49,078 56,632 2013.07%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 5,432,386 54,884 53,160 53,688 41,621 49,078 56,632 2013.07%
NOSH 42,073 42,222 41,612 41,538 41,621 41,958 41,912 0.25%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -1.34% -0.18% -0.16% -0.21% 0.72% 1.48% 0.88% -
ROE -0.03% -0.25% -0.27% -0.37% 1.73% 3.34% 1.81% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 242.78 220.49 231.92 231.75 222.88 263.98 277.35 -8.51%
EPS -3.28 -0.33 -0.35 -0.46 1.72 3.90 2.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 129.1176 1.2999 1.2775 1.2925 1.00 1.1697 1.3512 2007.67%
Adjusted Per Share Value based on latest NOSH - 42,258
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 113.61 103.55 107.34 107.07 103.18 123.20 129.30 -8.28%
EPS -1.53 -0.15 -0.16 -0.22 0.80 1.82 1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 60.4236 0.6105 0.5913 0.5972 0.463 0.5459 0.6299 2013.09%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.41 0.35 0.37 0.40 0.40 0.56 0.74 -
P/RPS 0.17 0.16 0.16 0.17 0.18 0.21 0.27 -26.60%
P/EPS -12.50 -107.09 -105.94 -84.77 23.12 14.33 30.33 -
EY -8.00 -0.93 -0.94 -1.18 4.32 6.98 3.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.27 0.29 0.31 0.40 0.48 0.55 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 27/02/06 29/11/05 29/08/05 30/05/05 25/02/05 -
Price 0.37 0.37 0.38 0.39 0.41 0.43 0.68 -
P/RPS 0.15 0.17 0.16 0.17 0.18 0.16 0.25 -28.92%
P/EPS -11.28 -113.20 -108.80 -82.65 23.70 11.00 27.87 -
EY -8.86 -0.88 -0.92 -1.21 4.22 9.09 3.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.28 0.30 0.30 0.41 0.37 0.50 -

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