[STONE] QoQ TTM Result on 30-Jun-2005 [#1]

Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 4.42%
YoY- 156.8%
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 92,950 95,914 101,478 103,863 110,716 113,020 112,878 -12.15%
PBT -499 1,273 2,214 2,560 2,471 -3,001 -3,844 -74.39%
Tax 294 -552 -880 -895 -864 -379 -289 -
NP -205 721 1,334 1,665 1,607 -3,380 -4,133 -86.52%
-
NP to SH -182 731 1,339 1,678 1,607 -3,380 -4,133 -87.55%
-
Tax Rate - 43.36% 39.75% 34.96% 34.97% - - -
Total Cost 93,155 95,193 100,144 102,198 109,109 116,400 117,011 -14.11%
-
Net Worth 49,582 53,655 54,618 41,621 55,440 56,807 54,493 -6.10%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 49,582 53,655 54,618 41,621 55,440 56,807 54,493 -6.10%
NOSH 41,250 41,999 42,258 41,621 42,000 42,042 40,666 0.95%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -0.22% 0.75% 1.31% 1.60% 1.45% -2.99% -3.66% -
ROE -0.37% 1.36% 2.45% 4.03% 2.90% -5.95% -7.58% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 225.33 228.37 240.14 249.54 263.61 268.82 277.57 -12.98%
EPS -0.44 1.74 3.17 4.03 3.83 -8.04 -10.16 -87.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.202 1.2775 1.2925 1.00 1.32 1.3512 1.34 -6.99%
Adjusted Per Share Value based on latest NOSH - 41,621
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 103.39 106.68 112.87 115.53 123.15 125.71 125.55 -12.15%
EPS -0.20 0.81 1.49 1.87 1.79 -3.76 -4.60 -87.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5515 0.5968 0.6075 0.463 0.6167 0.6319 0.6061 -6.10%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.35 0.37 0.40 0.40 0.56 0.74 0.88 -
P/RPS 0.16 0.16 0.17 0.16 0.21 0.28 0.32 -37.03%
P/EPS -79.33 21.26 12.62 9.92 14.64 -9.20 -8.66 338.39%
EY -1.26 4.70 7.92 10.08 6.83 -10.86 -11.55 -77.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.31 0.40 0.42 0.55 0.66 -42.23%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 27/02/06 29/11/05 29/08/05 30/05/05 25/02/05 29/11/04 -
Price 0.37 0.38 0.39 0.41 0.43 0.68 0.77 -
P/RPS 0.16 0.17 0.16 0.16 0.16 0.25 0.28 -31.16%
P/EPS -83.86 21.83 12.31 10.17 11.24 -8.46 -7.58 397.23%
EY -1.19 4.58 8.12 9.83 8.90 -11.82 -13.20 -79.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.30 0.41 0.33 0.50 0.57 -33.39%

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