[STONE] QoQ Cumulative Quarter Result on 30-Jun-2008 [#1]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 98.29%
YoY- 80.9%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 88,537 70,899 48,746 24,837 83,936 64,020 43,487 60.56%
PBT -9,371 -2,491 -482 -45 -6,158 -3,072 -1,623 221.50%
Tax -866 -282 -103 -44 650 114 -54 534.86%
NP -10,237 -2,773 -585 -89 -5,508 -2,958 -1,677 233.64%
-
NP to SH -10,075 -2,849 -637 -89 -5,215 -2,952 -1,553 247.44%
-
Tax Rate - - - - - - - -
Total Cost 98,774 73,672 49,331 24,926 89,444 66,978 45,164 68.40%
-
Net Worth 35,491 42,365 44,409 7,627 45,051 46,736 48,835 -19.15%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 35,491 42,365 44,409 7,627 45,051 46,736 48,835 -19.15%
NOSH 41,991 42,020 41,907 71 42,006 41,991 41,972 0.03%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -11.56% -3.91% -1.20% -0.36% -6.56% -4.62% -3.86% -
ROE -28.39% -6.72% -1.43% -1.17% -11.58% -6.32% -3.18% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 210.84 168.72 116.32 34,883.43 199.82 152.46 103.61 60.51%
EPS -23.99 -6.78 -1.52 -125.00 -12.42 -7.03 -3.70 247.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8452 1.0082 1.0597 107.13 1.0725 1.113 1.1635 -19.17%
Adjusted Per Share Value based on latest NOSH - 71
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 98.48 78.86 54.22 27.63 93.36 71.21 48.37 60.56%
EPS -11.21 -3.17 -0.71 -0.10 -5.80 -3.28 -1.73 247.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3948 0.4712 0.494 0.0848 0.5011 0.5198 0.5432 -19.14%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.20 0.20 0.20 0.20 0.41 0.32 0.31 -
P/RPS 0.09 0.12 0.17 0.00 0.21 0.21 0.30 -55.15%
P/EPS -0.83 -2.95 -13.16 -0.16 -3.30 -4.55 -8.38 -78.56%
EY -119.96 -33.90 -7.60 -625.00 -30.28 -21.97 -11.94 364.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.20 0.19 0.00 0.38 0.29 0.27 -7.54%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 26/02/09 27/11/08 29/08/08 30/05/08 28/02/08 29/11/07 -
Price 0.11 0.20 0.18 0.10 0.39 0.30 0.31 -
P/RPS 0.05 0.12 0.15 0.00 0.20 0.20 0.30 -69.68%
P/EPS -0.46 -2.95 -11.84 -0.08 -3.14 -4.27 -8.38 -85.53%
EY -218.12 -33.90 -8.44 -1,250.00 -31.83 -23.43 -11.94 592.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.20 0.17 0.00 0.36 0.27 0.27 -38.54%

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