[STONE] QoQ Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 110.46%
YoY- 154.13%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 43,487 22,443 95,279 72,731 48,173 25,536 93,097 -39.76%
PBT -1,623 -408 -2,377 535 -345 -84 -427 143.35%
Tax -54 -62 -316 -492 -235 -259 260 -
NP -1,677 -470 -2,693 43 -580 -343 -167 364.80%
-
NP to SH -1,553 -466 -2,693 59 -564 -345 -138 401.44%
-
Tax Rate - - - 91.96% - - - -
Total Cost 45,164 22,913 97,972 72,688 48,753 25,879 93,264 -38.30%
-
Net Worth 48,835 49,954 50,430 55,649 54,956 5,432,386 54,884 -7.48%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 48,835 49,954 50,430 55,649 54,956 5,432,386 54,884 -7.48%
NOSH 41,972 41,981 41,983 42,142 42,089 42,073 42,222 -0.39%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -3.86% -2.09% -2.83% 0.06% -1.20% -1.34% -0.18% -
ROE -3.18% -0.93% -5.34% 0.11% -1.03% -0.01% -0.25% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 103.61 53.46 226.94 172.58 114.45 60.69 220.49 -39.52%
EPS -3.70 -1.11 -6.42 0.14 -1.34 -0.82 -0.33 400.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1635 1.1899 1.2012 1.3205 1.3057 129.1176 1.2999 -7.11%
Adjusted Per Share Value based on latest NOSH - 42,083
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 48.37 24.96 105.98 80.90 53.58 28.40 103.55 -39.76%
EPS -1.73 -0.52 -3.00 0.07 -0.63 -0.38 -0.15 409.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5432 0.5556 0.5609 0.619 0.6113 60.4236 0.6105 -7.48%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.31 0.33 0.37 0.38 0.40 0.41 0.35 -
P/RPS 0.30 0.62 0.16 0.22 0.35 0.68 0.16 51.99%
P/EPS -8.38 -29.73 -5.77 271.43 -29.85 -50.00 -107.09 -81.67%
EY -11.94 -3.36 -17.34 0.37 -3.35 -2.00 -0.93 447.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.31 0.29 0.31 0.00 0.27 0.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 29/08/07 31/05/07 14/02/07 30/11/06 29/08/06 30/05/06 -
Price 0.31 0.30 0.32 0.38 0.40 0.37 0.37 -
P/RPS 0.30 0.56 0.14 0.22 0.35 0.61 0.17 45.98%
P/EPS -8.38 -27.03 -4.99 271.43 -29.85 -45.12 -113.20 -82.34%
EY -11.94 -3.70 -20.04 0.37 -3.35 -2.22 -0.88 467.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.27 0.29 0.31 0.00 0.28 -2.39%

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