[STONE] QoQ TTM Result on 30-Sep-2003 [#2]

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -4.28%
YoY- 106.39%
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 118,804 123,354 131,238 126,797 117,785 111,820 184,358 -25.41%
PBT -2,149 664 9,129 12,081 12,685 12,650 19,260 -
Tax -805 -1,534 -4,012 -4,616 -4,886 -5,001 -13,451 -84.72%
NP -2,954 -870 5,117 7,465 7,799 7,649 5,809 -
-
NP to SH -2,954 -870 5,117 7,465 7,799 7,649 5,797 -
-
Tax Rate - 231.02% 43.95% 38.21% 38.52% 39.53% 69.84% -
Total Cost 121,758 124,224 126,121 119,332 109,986 104,171 178,549 -22.54%
-
Net Worth 56,260 56,940 61,430 63,029 61,882 61,753 59,448 -3.61%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 56,260 56,940 61,430 63,029 61,882 61,753 59,448 -3.61%
NOSH 41,923 42,016 42,162 42,033 42,011 42,009 41,992 -0.10%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -2.49% -0.71% 3.90% 5.89% 6.62% 6.84% 3.15% -
ROE -5.25% -1.53% 8.33% 11.84% 12.60% 12.39% 9.75% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 283.39 293.59 311.27 301.65 280.36 266.18 439.03 -25.33%
EPS -7.05 -2.07 12.14 17.76 18.56 18.21 13.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.342 1.3552 1.457 1.4995 1.473 1.47 1.4157 -3.50%
Adjusted Per Share Value based on latest NOSH - 42,033
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 132.14 137.20 145.97 141.03 131.01 124.38 205.06 -25.41%
EPS -3.29 -0.97 5.69 8.30 8.67 8.51 6.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6258 0.6333 0.6833 0.7011 0.6883 0.6869 0.6612 -3.60%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.86 1.24 1.49 1.17 0.91 0.70 0.81 -
P/RPS 0.30 0.42 0.48 0.39 0.32 0.26 0.18 40.61%
P/EPS -12.21 -59.89 12.28 6.59 4.90 3.84 5.87 -
EY -8.19 -1.67 8.15 15.18 20.40 26.01 17.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.91 1.02 0.78 0.62 0.48 0.57 8.03%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 26/05/04 27/02/04 20/11/03 27/08/03 29/05/03 27/02/03 -
Price 0.80 0.96 1.47 1.12 1.47 0.73 0.70 -
P/RPS 0.28 0.33 0.47 0.37 0.52 0.27 0.16 45.26%
P/EPS -11.35 -46.36 12.11 6.31 7.92 4.01 5.07 -
EY -8.81 -2.16 8.26 15.86 12.63 24.94 19.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.71 1.01 0.75 1.00 0.50 0.49 14.46%

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