[STONE] QoQ Cumulative Quarter Result on 31-Mar-2007 [#4]

Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -4664.41%
YoY- -1851.45%
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 64,020 43,487 22,443 95,279 72,731 48,173 25,536 84.23%
PBT -3,072 -1,623 -408 -2,377 535 -345 -84 994.57%
Tax 114 -54 -62 -316 -492 -235 -259 -
NP -2,958 -1,677 -470 -2,693 43 -580 -343 318.88%
-
NP to SH -2,952 -1,553 -466 -2,693 59 -564 -345 316.70%
-
Tax Rate - - - - 91.96% - - -
Total Cost 66,978 45,164 22,913 97,972 72,688 48,753 25,879 88.17%
-
Net Worth 46,736 48,835 49,954 50,430 55,649 54,956 5,432,386 -95.76%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 46,736 48,835 49,954 50,430 55,649 54,956 5,432,386 -95.76%
NOSH 41,991 41,972 41,981 41,983 42,142 42,089 42,073 -0.12%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -4.62% -3.86% -2.09% -2.83% 0.06% -1.20% -1.34% -
ROE -6.32% -3.18% -0.93% -5.34% 0.11% -1.03% -0.01% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 152.46 103.61 53.46 226.94 172.58 114.45 60.69 84.48%
EPS -7.03 -3.70 -1.11 -6.42 0.14 -1.34 -0.82 317.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.113 1.1635 1.1899 1.2012 1.3205 1.3057 129.1176 -95.75%
Adjusted Per Share Value based on latest NOSH - 42,010
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 71.21 48.37 24.96 105.98 80.90 53.58 28.40 84.25%
EPS -3.28 -1.73 -0.52 -3.00 0.07 -0.63 -0.38 319.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5198 0.5432 0.5556 0.5609 0.619 0.6113 60.4236 -95.76%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.32 0.31 0.33 0.37 0.38 0.40 0.41 -
P/RPS 0.21 0.30 0.62 0.16 0.22 0.35 0.68 -54.21%
P/EPS -4.55 -8.38 -29.73 -5.77 271.43 -29.85 -50.00 -79.68%
EY -21.97 -11.94 -3.36 -17.34 0.37 -3.35 -2.00 392.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.28 0.31 0.29 0.31 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 29/11/07 29/08/07 31/05/07 14/02/07 30/11/06 29/08/06 -
Price 0.30 0.31 0.30 0.32 0.38 0.40 0.37 -
P/RPS 0.20 0.30 0.56 0.14 0.22 0.35 0.61 -52.35%
P/EPS -4.27 -8.38 -27.03 -4.99 271.43 -29.85 -45.12 -79.14%
EY -23.43 -11.94 -3.70 -20.04 0.37 -3.35 -2.22 379.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.25 0.27 0.29 0.31 0.00 -

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