[STONE] QoQ Quarter Result on 30-Jun-2008 [#1]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 96.07%
YoY- 80.9%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 17,548 22,153 23,908 24,837 19,916 20,533 21,046 -11.40%
PBT -6,931 -2,007 -439 -45 -3,086 -1,446 -1,215 218.92%
Tax -234 -179 -59 -44 536 59 116 -
NP -7,165 -2,186 -498 -89 -2,550 -1,387 -1,099 248.59%
-
NP to SH -7,209 -2,210 -514 -89 -2,263 -1,397 -1,087 252.58%
-
Tax Rate - - - - - - - -
Total Cost 24,713 24,339 24,406 24,926 22,466 21,920 22,145 7.58%
-
Net Worth 35,246 42,359 44,646 7,627 45,088 46,692 48,831 -19.51%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 35,246 42,359 44,646 7,627 45,088 46,692 48,831 -19.51%
NOSH 42,010 42,015 42,131 71 41,985 41,951 41,969 0.06%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -40.83% -9.87% -2.08% -0.36% -12.80% -6.75% -5.22% -
ROE -20.45% -5.22% -1.15% -1.17% -5.02% -2.99% -2.23% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 41.77 52.73 56.75 34,883.43 47.44 48.94 50.15 -11.46%
EPS -17.16 -5.26 -1.22 -125.00 -5.39 -3.33 -2.59 252.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.839 1.0082 1.0597 107.13 1.0739 1.113 1.1635 -19.57%
Adjusted Per Share Value based on latest NOSH - 71
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 19.52 24.64 26.59 27.63 22.15 22.84 23.41 -11.40%
EPS -8.02 -2.46 -0.57 -0.10 -2.52 -1.55 -1.21 252.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.392 0.4712 0.4966 0.0848 0.5015 0.5194 0.5431 -19.51%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.20 0.20 0.20 0.20 0.41 0.32 0.31 -
P/RPS 0.48 0.38 0.35 0.00 0.86 0.65 0.62 -15.67%
P/EPS -1.17 -3.80 -16.39 -0.16 -7.61 -9.61 -11.97 -78.75%
EY -85.80 -26.30 -6.10 -625.00 -13.15 -10.41 -8.35 371.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.20 0.19 0.00 0.38 0.29 0.27 -7.54%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 26/02/09 27/11/08 29/08/08 30/05/08 28/02/08 29/11/07 -
Price 0.11 0.20 0.18 0.10 0.39 0.30 0.31 -
P/RPS 0.26 0.38 0.32 0.00 0.82 0.61 0.62 -43.94%
P/EPS -0.64 -3.80 -14.75 -0.08 -7.24 -9.01 -11.97 -85.78%
EY -156.00 -26.30 -6.78 -1,250.00 -13.82 -11.10 -8.35 602.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.20 0.17 0.00 0.36 0.27 0.27 -38.54%

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