[STONE] QoQ Quarter Result on 30-Jun-2004 [#1]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 102.63%
YoY- -95.03%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 23,534 29,812 27,325 30,045 25,838 29,670 33,251 -20.56%
PBT 1,367 923 78 103 -4,105 80 1,773 -15.90%
Tax -527 -326 -17 6 -42 -236 -533 -0.75%
NP 840 597 61 109 -4,147 -156 1,240 -22.84%
-
NP to SH 840 597 61 109 -4,147 -156 1,240 -22.84%
-
Tax Rate 38.55% 35.32% 21.79% -5.83% - 295.00% 30.06% -
Total Cost 22,694 29,215 27,264 29,936 29,985 29,826 32,011 -20.47%
-
Net Worth 55,440 56,807 54,493 56,260 56,940 61,430 63,029 -8.19%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 55,440 56,807 54,493 56,260 56,940 61,430 63,029 -8.19%
NOSH 42,000 42,042 40,666 41,923 42,016 42,162 42,033 -0.05%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.57% 2.00% 0.22% 0.36% -16.05% -0.53% 3.73% -
ROE 1.52% 1.05% 0.11% 0.19% -7.28% -0.25% 1.97% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 56.03 70.91 67.19 71.67 61.50 70.37 79.11 -20.52%
EPS 2.00 1.42 0.15 0.26 -9.87 -0.37 2.95 -22.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.3512 1.34 1.342 1.3552 1.457 1.4995 -8.14%
Adjusted Per Share Value based on latest NOSH - 41,923
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 26.18 33.16 30.39 33.42 28.74 33.00 36.98 -20.55%
EPS 0.93 0.66 0.07 0.12 -4.61 -0.17 1.38 -23.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6167 0.6319 0.6061 0.6258 0.6333 0.6833 0.7011 -8.18%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.56 0.74 0.88 0.86 1.24 1.49 1.17 -
P/RPS 1.00 1.04 1.31 1.20 2.02 2.12 1.48 -22.98%
P/EPS 28.00 52.11 586.67 330.77 -12.56 -402.70 39.66 -20.69%
EY 3.57 1.92 0.17 0.30 -7.96 -0.25 2.52 26.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.55 0.66 0.64 0.91 1.02 0.78 -33.78%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 25/02/05 29/11/04 25/08/04 26/05/04 27/02/04 20/11/03 -
Price 0.43 0.68 0.77 0.80 0.96 1.47 1.12 -
P/RPS 0.77 0.96 1.15 1.12 1.56 2.09 1.42 -33.47%
P/EPS 21.50 47.89 513.33 307.69 -9.73 -397.30 37.97 -31.53%
EY 4.65 2.09 0.19 0.33 -10.28 -0.25 2.63 46.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.50 0.57 0.60 0.71 1.01 0.75 -42.12%

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