[STONE] QoQ Cumulative Quarter Result on 30-Sep-2003 [#2]

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 56.54%
YoY- -2.53%
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 30,045 123,057 97,516 67,846 34,595 111,820 78,089 -47.13%
PBT 103 -707 4,769 4,689 2,916 12,650 8,290 -94.64%
Tax 6 -539 -1,492 -1,256 -723 -5,096 -2,576 -
NP 109 -1,246 3,277 3,433 2,193 7,554 5,714 -92.87%
-
NP to SH 109 -1,246 3,277 3,433 2,193 7,554 5,714 -92.87%
-
Tax Rate -5.83% - 31.29% 26.79% 24.79% 40.28% 31.07% -
Total Cost 29,936 124,303 94,239 64,413 32,402 104,266 72,375 -44.51%
-
Net Worth 56,260 56,318 61,212 63,008 61,882 61,725 59,480 -3.64%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 56,260 56,318 61,212 63,008 61,882 61,725 59,480 -3.64%
NOSH 41,923 42,028 42,012 42,019 42,011 41,989 42,014 -0.14%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.36% -1.01% 3.36% 5.06% 6.34% 6.76% 7.32% -
ROE 0.19% -2.21% 5.35% 5.45% 3.54% 12.24% 9.61% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 71.67 292.79 232.11 161.46 82.35 266.30 185.86 -47.05%
EPS 0.26 -2.97 7.80 8.17 5.22 17.99 13.60 -92.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.342 1.34 1.457 1.4995 1.473 1.47 1.4157 -3.50%
Adjusted Per Share Value based on latest NOSH - 42,033
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 33.42 136.87 108.47 75.46 38.48 124.38 86.86 -47.13%
EPS 0.12 -1.39 3.64 3.82 2.44 8.40 6.36 -92.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6258 0.6264 0.6809 0.7008 0.6883 0.6866 0.6616 -3.64%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.86 1.24 1.49 1.17 0.91 0.70 0.81 -
P/RPS 1.20 0.42 0.64 0.72 1.11 0.26 0.44 95.32%
P/EPS 330.77 -41.83 19.10 14.32 17.43 3.89 5.96 1358.53%
EY 0.30 -2.39 5.23 6.98 5.74 25.70 16.79 -93.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.93 1.02 0.78 0.62 0.48 0.57 8.03%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 26/05/04 27/02/04 20/11/03 27/08/03 29/05/03 27/02/03 -
Price 0.80 0.96 1.47 1.12 1.47 0.73 0.70 -
P/RPS 1.12 0.33 0.63 0.69 1.79 0.27 0.38 105.70%
P/EPS 307.69 -32.38 18.85 13.71 28.16 4.06 5.15 1432.09%
EY 0.33 -3.09 5.31 7.29 3.55 24.64 19.43 -93.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.72 1.01 0.75 1.00 0.50 0.49 14.46%

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