[STONE] QoQ Annualized Quarter Result on 31-Mar-2002 [#4]

Announcement Date
25-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 104,118 105,738 114,520 106,260 0 0 0 -
PBT 11,053 10,516 11,524 10,970 0 0 0 -
Tax -3,434 -3,472 -3,352 -10,970 0 0 0 -
NP 7,618 7,044 8,172 0 0 0 0 -
-
NP to SH 7,618 7,044 8,172 -12 0 0 0 -
-
Tax Rate 31.07% 33.02% 29.09% 100.00% - - - -
Total Cost 96,500 98,694 106,348 106,260 0 0 0 -
-
Net Worth 59,480 56,838 5,540,481 85 0 0 0 -
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 59,480 56,838 5,540,481 85 0 0 0 -
NOSH 42,014 41,978 42,037 67 0 0 0 -
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 7.32% 6.66% 7.14% 0.00% 0.00% 0.00% 0.00% -
ROE 12.81% 12.39% 0.15% -13.99% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 247.81 251.89 272.43 158,594.64 0.00 0.00 0.00 -
EPS 18.13 16.78 19.44 17.91 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4157 1.354 131.80 1.28 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 67
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 115.81 117.61 127.38 118.19 0.00 0.00 0.00 -
EPS 8.47 7.83 9.09 -0.01 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6616 0.6322 61.626 0.001 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 - - - - - -
Price 0.81 0.94 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.33 0.37 0.00 0.00 0.00 0.00 0.00 -
P/EPS 4.47 5.60 0.00 0.00 0.00 0.00 0.00 -
EY 22.39 17.85 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.69 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 10/12/02 23/08/02 25/06/02 - - - -
Price 0.70 0.85 1.11 0.00 0.00 0.00 0.00 -
P/RPS 0.28 0.34 0.41 0.00 0.00 0.00 0.00 -
P/EPS 3.86 5.07 5.71 0.00 0.00 0.00 0.00 -
EY 25.90 19.74 17.51 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.63 0.01 0.00 0.00 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