[STONE] QoQ Cumulative Quarter Result on 30-Sep-2006 [#2]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -63.48%
YoY- -475.51%
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 22,443 95,279 72,731 48,173 25,536 93,097 72,381 -54.28%
PBT -408 -2,377 535 -345 -84 -427 -93 168.71%
Tax -62 -316 -492 -235 -259 260 -26 78.77%
NP -470 -2,693 43 -580 -343 -167 -119 150.49%
-
NP to SH -466 -2,693 59 -564 -345 -138 -109 164.11%
-
Tax Rate - - 91.96% - - - - -
Total Cost 22,913 97,972 72,688 48,753 25,879 93,264 72,500 -53.70%
-
Net Worth 49,954 50,430 55,649 54,956 5,432,386 54,884 53,160 -4.07%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 49,954 50,430 55,649 54,956 5,432,386 54,884 53,160 -4.07%
NOSH 41,981 41,983 42,142 42,089 42,073 42,222 41,612 0.59%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -2.09% -2.83% 0.06% -1.20% -1.34% -0.18% -0.16% -
ROE -0.93% -5.34% 0.11% -1.03% -0.01% -0.25% -0.21% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 53.46 226.94 172.58 114.45 60.69 220.49 173.94 -54.55%
EPS -1.11 -6.42 0.14 -1.34 -0.82 -0.33 -0.26 163.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1899 1.2012 1.3205 1.3057 129.1176 1.2999 1.2775 -4.63%
Adjusted Per Share Value based on latest NOSH - 41,730
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 24.96 105.98 80.90 53.58 28.40 103.55 80.51 -54.29%
EPS -0.52 -3.00 0.07 -0.63 -0.38 -0.15 -0.12 166.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5556 0.5609 0.619 0.6113 60.4236 0.6105 0.5913 -4.07%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.33 0.37 0.38 0.40 0.41 0.35 0.37 -
P/RPS 0.62 0.16 0.22 0.35 0.68 0.16 0.21 106.20%
P/EPS -29.73 -5.77 271.43 -29.85 -50.00 -107.09 -141.25 -64.71%
EY -3.36 -17.34 0.37 -3.35 -2.00 -0.93 -0.71 182.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.29 0.31 0.00 0.27 0.29 -2.31%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 31/05/07 14/02/07 30/11/06 29/08/06 30/05/06 27/02/06 -
Price 0.30 0.32 0.38 0.40 0.37 0.37 0.38 -
P/RPS 0.56 0.14 0.22 0.35 0.61 0.17 0.22 86.74%
P/EPS -27.03 -4.99 271.43 -29.85 -45.12 -113.20 -145.07 -67.47%
EY -3.70 -20.04 0.37 -3.35 -2.22 -0.88 -0.69 207.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.29 0.31 0.00 0.28 0.30 -11.47%

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