[STONE] QoQ Cumulative Quarter Result on 31-Mar-2003 [#4]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 32.2%
YoY- 63050.0%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 97,516 67,846 34,595 111,820 78,089 52,869 28,630 125.87%
PBT 4,769 4,689 2,916 12,650 8,290 5,258 2,881 39.80%
Tax -1,492 -1,256 -723 -5,096 -2,576 -1,736 -838 46.74%
NP 3,277 3,433 2,193 7,554 5,714 3,522 2,043 36.90%
-
NP to SH 3,277 3,433 2,193 7,554 5,714 3,522 2,043 36.90%
-
Tax Rate 31.29% 26.79% 24.79% 40.28% 31.07% 33.02% 29.09% -
Total Cost 94,239 64,413 32,402 104,266 72,375 49,347 26,587 131.93%
-
Net Worth 61,212 63,008 61,882 61,725 59,480 56,838 5,540,481 -94.99%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 61,212 63,008 61,882 61,725 59,480 56,838 5,540,481 -94.99%
NOSH 42,012 42,019 42,011 41,989 42,014 41,978 42,037 -0.03%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.36% 5.06% 6.34% 6.76% 7.32% 6.66% 7.14% -
ROE 5.35% 5.45% 3.54% 12.24% 9.61% 6.20% 0.04% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 232.11 161.46 82.35 266.30 185.86 125.94 68.11 125.95%
EPS 7.80 8.17 5.22 17.99 13.60 8.39 4.86 36.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.457 1.4995 1.473 1.47 1.4157 1.354 131.80 -94.99%
Adjusted Per Share Value based on latest NOSH - 42,009
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 108.47 75.46 38.48 124.38 86.86 58.81 31.84 125.90%
EPS 3.64 3.82 2.44 8.40 6.36 3.92 2.27 36.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6809 0.7008 0.6883 0.6866 0.6616 0.6322 61.626 -94.99%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - -
Price 1.49 1.17 0.91 0.70 0.81 0.94 0.00 -
P/RPS 0.64 0.72 1.11 0.26 0.44 0.75 0.00 -
P/EPS 19.10 14.32 17.43 3.89 5.96 11.20 0.00 -
EY 5.23 6.98 5.74 25.70 16.79 8.93 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.78 0.62 0.48 0.57 0.69 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 20/11/03 27/08/03 29/05/03 27/02/03 10/12/02 23/08/02 -
Price 1.47 1.12 1.47 0.73 0.70 0.85 1.11 -
P/RPS 0.63 0.69 1.79 0.27 0.38 0.67 1.63 -46.84%
P/EPS 18.85 13.71 28.16 4.06 5.15 10.13 22.84 -11.98%
EY 5.31 7.29 3.55 24.64 19.43 9.87 4.38 13.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.75 1.00 0.50 0.49 0.63 0.01 2050.61%

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