[STONE] QoQ Quarter Result on 31-Dec-2006 [#3]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 379.26%
YoY- 5609.09%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 21,046 22,443 22,548 24,558 22,639 25,536 20,570 1.53%
PBT -1,215 -408 -2,912 881 -260 -84 -405 107.86%
Tax 116 -62 176 -258 25 -259 319 -49.02%
NP -1,099 -470 -2,736 623 -235 -343 -86 445.74%
-
NP to SH -1,087 -466 -2,754 606 -217 -345 -73 504.26%
-
Tax Rate - - - 29.28% - - - -
Total Cost 22,145 22,913 25,284 23,935 22,874 25,879 20,656 4.74%
-
Net Worth 48,831 49,954 52,920 55,571 54,487 5,432,386 49,582 -1.01%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 48,831 49,954 52,920 55,571 54,487 5,432,386 49,582 -1.01%
NOSH 41,969 41,981 42,010 42,083 41,730 42,073 41,250 1.15%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -5.22% -2.09% -12.13% 2.54% -1.04% -1.34% -0.42% -
ROE -2.23% -0.93% -5.20% 1.09% -0.40% -0.01% -0.15% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 50.15 53.46 53.67 58.36 54.25 60.69 49.87 0.37%
EPS -2.59 -1.11 -6.56 1.44 -0.52 -0.82 -0.17 513.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1635 1.1899 1.2597 1.3205 1.3057 129.1176 1.202 -2.14%
Adjusted Per Share Value based on latest NOSH - 42,083
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 23.41 24.96 25.08 27.32 25.18 28.40 22.88 1.53%
EPS -1.21 -0.52 -3.06 0.67 -0.24 -0.38 -0.08 510.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5431 0.5556 0.5886 0.6181 0.6061 60.4236 0.5515 -1.01%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.31 0.33 0.37 0.38 0.40 0.41 0.35 -
P/RPS 0.62 0.62 0.69 0.65 0.74 0.68 0.70 -7.76%
P/EPS -11.97 -29.73 -5.64 26.39 -76.92 -50.00 -197.77 -84.55%
EY -8.35 -3.36 -17.72 3.79 -1.30 -2.00 -0.51 543.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.29 0.29 0.31 0.00 0.29 -4.64%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 29/08/07 31/05/07 14/02/07 30/11/06 29/08/06 30/05/06 -
Price 0.31 0.30 0.32 0.38 0.40 0.37 0.37 -
P/RPS 0.62 0.56 0.60 0.65 0.74 0.61 0.74 -11.11%
P/EPS -11.97 -27.03 -4.88 26.39 -76.92 -45.12 -209.08 -85.11%
EY -8.35 -3.70 -20.49 3.79 -1.30 -2.22 -0.48 570.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.25 0.29 0.31 0.00 0.31 -8.79%

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