[STONE] QoQ Quarter Result on 31-Dec-2002 [#3]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 39.26%
YoY--%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 33,251 34,595 33,722 25,229 24,239 28,630 106,260 -53.87%
PBT 1,773 2,916 4,360 3,032 2,377 2,881 10,970 -70.29%
Tax -533 -723 -2,520 -840 -803 -838 -10,970 -86.66%
NP 1,240 2,193 1,840 2,192 1,574 2,043 0 -
-
NP to SH 1,240 2,193 1,840 2,192 1,574 2,043 -12 -
-
Tax Rate 30.06% 24.79% 57.80% 27.70% 33.78% 29.09% 100.00% -
Total Cost 32,011 32,402 31,882 23,037 22,665 26,587 106,260 -55.02%
-
Net Worth 63,029 61,882 61,753 59,448 56,831 5,540,481 85 8059.59%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 63,029 61,882 61,753 59,448 56,831 5,540,481 85 8059.59%
NOSH 42,033 42,011 42,009 41,992 41,973 42,037 67 7199.76%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.73% 6.34% 5.46% 8.69% 6.49% 7.14% 0.00% -
ROE 1.97% 3.54% 2.98% 3.69% 2.77% 0.04% -13.99% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 79.11 82.35 80.27 60.08 57.75 68.11 158,594.64 -99.36%
EPS 2.95 5.22 4.38 5.22 3.75 4.86 17.91 -69.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4995 1.473 1.47 1.4157 1.354 131.80 1.28 11.11%
Adjusted Per Share Value based on latest NOSH - 41,992
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 36.98 38.48 37.51 28.06 26.96 31.84 118.19 -53.87%
EPS 1.38 2.44 2.05 2.44 1.75 2.27 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7011 0.6883 0.6869 0.6612 0.6321 61.626 0.001 7760.59%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - - -
Price 1.17 0.91 0.70 0.81 0.94 0.00 0.00 -
P/RPS 1.48 1.11 0.87 1.35 1.63 0.00 0.00 -
P/EPS 39.66 17.43 15.98 15.52 25.07 0.00 0.00 -
EY 2.52 5.74 6.26 6.44 3.99 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.62 0.48 0.57 0.69 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 27/08/03 29/05/03 27/02/03 10/12/02 23/08/02 25/06/02 -
Price 1.12 1.47 0.73 0.70 0.85 1.11 0.00 -
P/RPS 1.42 1.79 0.91 1.17 1.47 1.63 0.00 -
P/EPS 37.97 28.16 16.67 13.41 22.67 22.84 0.00 -
EY 2.63 3.55 6.00 7.46 4.41 4.38 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.00 0.50 0.49 0.63 0.01 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