[STONE] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 18.26%
YoY- -475.51%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 89,772 95,279 96,974 96,346 102,144 93,097 96,508 -4.72%
PBT -1,632 -2,377 713 -690 -336 -427 -124 460.07%
Tax -248 -316 -656 -470 -1,036 260 -34 277.48%
NP -1,880 -2,693 57 -1,160 -1,372 -167 -158 423.56%
-
NP to SH -1,864 -2,693 78 -1,128 -1,380 -138 -145 451.33%
-
Tax Rate - - 92.01% - - - - -
Total Cost 91,652 97,972 96,917 97,506 103,516 93,264 96,666 -3.49%
-
Net Worth 49,954 50,430 55,649 54,956 5,432,386 54,884 53,160 -4.07%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 49,954 50,430 55,649 54,956 5,432,386 54,884 53,160 -4.07%
NOSH 41,981 41,983 42,142 42,089 42,073 42,222 41,612 0.59%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -2.09% -2.83% 0.06% -1.20% -1.34% -0.18% -0.16% -
ROE -3.73% -5.34% 0.14% -2.05% -0.03% -0.25% -0.27% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 213.83 226.94 230.11 228.91 242.78 220.49 231.92 -5.28%
EPS -4.44 -6.42 0.19 -2.68 -3.28 -0.33 -0.35 446.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1899 1.2012 1.3205 1.3057 129.1176 1.2999 1.2775 -4.63%
Adjusted Per Share Value based on latest NOSH - 41,730
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 99.85 105.98 107.86 107.16 113.61 103.55 107.34 -4.72%
EPS -2.07 -3.00 0.09 -1.25 -1.53 -0.15 -0.16 453.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5556 0.5609 0.619 0.6113 60.4236 0.6105 0.5913 -4.07%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.33 0.37 0.38 0.40 0.41 0.35 0.37 -
P/RPS 0.15 0.16 0.17 0.17 0.17 0.16 0.16 -4.22%
P/EPS -7.43 -5.77 203.57 -14.93 -12.50 -107.09 -105.94 -83.07%
EY -13.45 -17.34 0.49 -6.70 -8.00 -0.93 -0.94 492.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.29 0.31 0.00 0.27 0.29 -2.31%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 31/05/07 14/02/07 30/11/06 29/08/06 30/05/06 27/02/06 -
Price 0.30 0.32 0.38 0.40 0.37 0.37 0.38 -
P/RPS 0.14 0.14 0.17 0.17 0.15 0.17 0.16 -8.53%
P/EPS -6.76 -4.99 203.57 -14.93 -11.28 -113.20 -108.80 -84.39%
EY -14.80 -20.04 0.49 -6.70 -8.86 -0.88 -0.92 540.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.29 0.31 0.00 0.28 0.30 -11.47%

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