[STONE] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 8.16%
YoY--%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 135,692 138,380 111,820 104,118 105,738 114,520 106,260 17.68%
PBT 9,378 11,664 12,650 11,053 10,516 11,524 10,970 -9.91%
Tax -2,512 -2,892 -5,096 -3,434 -3,472 -3,352 -10,970 -62.53%
NP 6,866 8,772 7,554 7,618 7,044 8,172 0 -
-
NP to SH 6,866 8,772 7,554 7,618 7,044 8,172 -12 -
-
Tax Rate 26.79% 24.79% 40.28% 31.07% 33.02% 29.09% 100.00% -
Total Cost 128,826 129,608 104,266 96,500 98,694 106,348 106,260 13.68%
-
Net Worth 63,008 61,882 61,725 59,480 56,838 5,540,481 85 8057.78%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 63,008 61,882 61,725 59,480 56,838 5,540,481 85 8057.78%
NOSH 42,019 42,011 41,989 42,014 41,978 42,037 67 7198.14%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.06% 6.34% 6.76% 7.32% 6.66% 7.14% 0.00% -
ROE 10.90% 14.18% 12.24% 12.81% 12.39% 0.15% -13.99% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 322.93 329.39 266.30 247.81 251.89 272.43 158,594.64 -98.38%
EPS 16.34 20.88 17.99 18.13 16.78 19.44 17.91 -5.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4995 1.473 1.47 1.4157 1.354 131.80 1.28 11.11%
Adjusted Per Share Value based on latest NOSH - 41,992
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 150.93 153.92 124.38 115.81 117.61 127.38 118.19 17.68%
EPS 7.64 9.76 8.40 8.47 7.83 9.09 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7008 0.6883 0.6866 0.6616 0.6322 61.626 0.001 7758.35%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - - -
Price 1.17 0.91 0.70 0.81 0.94 0.00 0.00 -
P/RPS 0.36 0.28 0.26 0.33 0.37 0.00 0.00 -
P/EPS 7.16 4.36 3.89 4.47 5.60 0.00 0.00 -
EY 13.97 22.95 25.70 22.39 17.85 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.62 0.48 0.57 0.69 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 27/08/03 29/05/03 27/02/03 10/12/02 23/08/02 25/06/02 -
Price 1.12 1.47 0.73 0.70 0.85 1.11 0.00 -
P/RPS 0.35 0.45 0.27 0.28 0.34 0.41 0.00 -
P/EPS 6.85 7.04 4.06 3.86 5.07 5.71 0.00 -
EY 14.59 14.20 24.64 25.90 19.74 17.51 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.00 0.50 0.49 0.63 0.01 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