[STONE] QoQ Quarter Result on 31-Dec-2004 [#3]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 878.69%
YoY- 482.69%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 24,940 23,192 23,534 29,812 27,325 30,045 25,838 -2.32%
PBT -268 192 1,367 923 78 103 -4,105 -83.75%
Tax -2 -25 -527 -326 -17 6 -42 -86.83%
NP -270 167 840 597 61 109 -4,147 -83.78%
-
NP to SH -278 180 840 597 61 109 -4,147 -83.47%
-
Tax Rate - 13.02% 38.55% 35.32% 21.79% -5.83% - -
Total Cost 25,210 23,025 22,694 29,215 27,264 29,936 29,985 -10.91%
-
Net Worth 54,618 41,621 55,440 56,807 54,493 56,260 56,940 -2.73%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 54,618 41,621 55,440 56,807 54,493 56,260 56,940 -2.73%
NOSH 42,258 41,621 42,000 42,042 40,666 41,923 42,016 0.38%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -1.08% 0.72% 3.57% 2.00% 0.22% 0.36% -16.05% -
ROE -0.51% 0.43% 1.52% 1.05% 0.11% 0.19% -7.28% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 59.02 55.72 56.03 70.91 67.19 71.67 61.50 -2.70%
EPS -0.66 0.43 2.00 1.42 0.15 0.26 -9.87 -83.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2925 1.00 1.32 1.3512 1.34 1.342 1.3552 -3.10%
Adjusted Per Share Value based on latest NOSH - 42,042
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 27.74 25.80 26.18 33.16 30.39 33.42 28.74 -2.33%
EPS -0.31 0.20 0.93 0.66 0.07 0.12 -4.61 -83.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6075 0.463 0.6167 0.6319 0.6061 0.6258 0.6333 -2.73%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.40 0.40 0.56 0.74 0.88 0.86 1.24 -
P/RPS 0.68 0.72 1.00 1.04 1.31 1.20 2.02 -51.57%
P/EPS -60.80 92.49 28.00 52.11 586.67 330.77 -12.56 185.88%
EY -1.64 1.08 3.57 1.92 0.17 0.30 -7.96 -65.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.40 0.42 0.55 0.66 0.64 0.91 -51.19%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 30/05/05 25/02/05 29/11/04 25/08/04 26/05/04 -
Price 0.39 0.41 0.43 0.68 0.77 0.80 0.96 -
P/RPS 0.66 0.74 0.77 0.96 1.15 1.12 1.56 -43.61%
P/EPS -59.28 94.80 21.50 47.89 513.33 307.69 -9.73 233.21%
EY -1.69 1.05 4.65 2.09 0.19 0.33 -10.28 -69.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.41 0.33 0.50 0.57 0.60 0.71 -43.66%

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