[STONE] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -89.02%
YoY- 65.14%
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 93,097 72,381 48,132 23,192 110,762 87,182 57,370 38.13%
PBT -427 -93 -76 192 2,420 1,104 181 -
Tax 260 -26 -27 -25 -780 -337 -11 -
NP -167 -119 -103 167 1,640 767 170 -
-
NP to SH -138 -109 -98 180 1,640 767 170 -
-
Tax Rate - - - 13.02% 32.23% 30.53% 6.08% -
Total Cost 93,264 72,500 48,235 23,025 109,122 86,415 57,200 38.57%
-
Net Worth 54,884 53,160 53,688 41,621 49,078 56,632 56,950 -2.43%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 54,884 53,160 53,688 41,621 49,078 56,632 56,950 -2.43%
NOSH 42,222 41,612 41,538 41,621 41,958 41,912 42,499 -0.43%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -0.18% -0.16% -0.21% 0.72% 1.48% 0.88% 0.30% -
ROE -0.25% -0.21% -0.18% 0.43% 3.34% 1.35% 0.30% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 220.49 173.94 115.87 55.72 263.98 208.01 134.99 38.73%
EPS -0.33 -0.26 -0.23 0.43 3.90 1.83 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2999 1.2775 1.2925 1.00 1.1697 1.3512 1.34 -2.00%
Adjusted Per Share Value based on latest NOSH - 41,621
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 103.55 80.51 53.54 25.80 123.20 96.97 63.81 38.13%
EPS -0.15 -0.12 -0.11 0.20 1.82 0.85 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6105 0.5913 0.5972 0.463 0.5459 0.6299 0.6334 -2.42%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.35 0.37 0.40 0.40 0.56 0.74 0.88 -
P/RPS 0.16 0.21 0.35 0.72 0.21 0.36 0.65 -60.75%
P/EPS -107.09 -141.25 -169.54 92.49 14.33 40.44 220.00 -
EY -0.93 -0.71 -0.59 1.08 6.98 2.47 0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.31 0.40 0.48 0.55 0.66 -44.92%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 27/02/06 29/11/05 29/08/05 30/05/05 25/02/05 29/11/04 -
Price 0.37 0.38 0.39 0.41 0.43 0.68 0.77 -
P/RPS 0.17 0.22 0.34 0.74 0.16 0.33 0.57 -55.39%
P/EPS -113.20 -145.07 -165.31 94.80 11.00 37.16 192.50 -
EY -0.88 -0.69 -0.60 1.05 9.09 2.69 0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.30 0.41 0.37 0.50 0.57 -37.76%

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