[STONE] QoQ Quarter Result on 31-Dec-2003 [#3]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -112.58%
YoY- -107.12%
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 27,325 30,045 25,838 29,670 33,251 34,595 33,722 -13.05%
PBT 78 103 -4,105 80 1,773 2,916 4,360 -93.10%
Tax -17 6 -42 -236 -533 -723 -2,520 -96.39%
NP 61 109 -4,147 -156 1,240 2,193 1,840 -89.61%
-
NP to SH 61 109 -4,147 -156 1,240 2,193 1,840 -89.61%
-
Tax Rate 21.79% -5.83% - 295.00% 30.06% 24.79% 57.80% -
Total Cost 27,264 29,936 29,985 29,826 32,011 32,402 31,882 -9.88%
-
Net Worth 54,493 56,260 56,940 61,430 63,029 61,882 61,753 -7.97%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 54,493 56,260 56,940 61,430 63,029 61,882 61,753 -7.97%
NOSH 40,666 41,923 42,016 42,162 42,033 42,011 42,009 -2.13%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 0.22% 0.36% -16.05% -0.53% 3.73% 6.34% 5.46% -
ROE 0.11% 0.19% -7.28% -0.25% 1.97% 3.54% 2.98% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 67.19 71.67 61.50 70.37 79.11 82.35 80.27 -11.15%
EPS 0.15 0.26 -9.87 -0.37 2.95 5.22 4.38 -89.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.342 1.3552 1.457 1.4995 1.473 1.47 -5.97%
Adjusted Per Share Value based on latest NOSH - 42,162
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 30.39 33.42 28.74 33.00 36.98 38.48 37.51 -13.05%
EPS 0.07 0.12 -4.61 -0.17 1.38 2.44 2.05 -89.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6061 0.6258 0.6333 0.6833 0.7011 0.6883 0.6869 -7.98%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.88 0.86 1.24 1.49 1.17 0.91 0.70 -
P/RPS 1.31 1.20 2.02 2.12 1.48 1.11 0.87 31.27%
P/EPS 586.67 330.77 -12.56 -402.70 39.66 17.43 15.98 997.39%
EY 0.17 0.30 -7.96 -0.25 2.52 5.74 6.26 -90.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.91 1.02 0.78 0.62 0.48 23.58%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 25/08/04 26/05/04 27/02/04 20/11/03 27/08/03 29/05/03 -
Price 0.77 0.80 0.96 1.47 1.12 1.47 0.73 -
P/RPS 1.15 1.12 1.56 2.09 1.42 1.79 0.91 16.83%
P/EPS 513.33 307.69 -9.73 -397.30 37.97 28.16 16.67 876.32%
EY 0.19 0.33 -10.28 -0.25 2.63 3.55 6.00 -89.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.71 1.01 0.75 1.00 0.50 9.10%

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