[STONE] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -20.2%
YoY- 132.4%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 95,294 92,950 95,914 101,478 103,863 110,716 113,020 -10.77%
PBT -775 -499 1,273 2,214 2,560 2,471 -3,001 -59.54%
Tax 60 294 -552 -880 -895 -864 -379 -
NP -715 -205 721 1,334 1,665 1,607 -3,380 -64.59%
-
NP to SH -707 -182 731 1,339 1,678 1,607 -3,380 -64.86%
-
Tax Rate - - 43.36% 39.75% 34.96% 34.97% - -
Total Cost 96,009 93,155 95,193 100,144 102,198 109,109 116,400 -12.08%
-
Net Worth 5,432,386 49,582 53,655 54,618 41,621 55,440 56,807 2008.72%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 5,432,386 49,582 53,655 54,618 41,621 55,440 56,807 2008.72%
NOSH 42,073 41,250 41,999 42,258 41,621 42,000 42,042 0.04%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -0.75% -0.22% 0.75% 1.31% 1.60% 1.45% -2.99% -
ROE -0.01% -0.37% 1.36% 2.45% 4.03% 2.90% -5.95% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 226.50 225.33 228.37 240.14 249.54 263.61 268.82 -10.81%
EPS -1.68 -0.44 1.74 3.17 4.03 3.83 -8.04 -64.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 129.1176 1.202 1.2775 1.2925 1.00 1.32 1.3512 2007.67%
Adjusted Per Share Value based on latest NOSH - 42,258
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 105.99 103.39 106.68 112.87 115.53 123.15 125.71 -10.78%
EPS -0.79 -0.20 0.81 1.49 1.87 1.79 -3.76 -64.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 60.4236 0.5515 0.5968 0.6075 0.463 0.6167 0.6319 2008.62%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.41 0.35 0.37 0.40 0.40 0.56 0.74 -
P/RPS 0.18 0.16 0.16 0.17 0.16 0.21 0.28 -25.57%
P/EPS -24.40 -79.33 21.26 12.62 9.92 14.64 -9.20 91.94%
EY -4.10 -1.26 4.70 7.92 10.08 6.83 -10.86 -47.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.29 0.29 0.31 0.40 0.42 0.55 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 27/02/06 29/11/05 29/08/05 30/05/05 25/02/05 -
Price 0.37 0.37 0.38 0.39 0.41 0.43 0.68 -
P/RPS 0.16 0.16 0.17 0.16 0.16 0.16 0.25 -25.79%
P/EPS -22.02 -83.86 21.83 12.31 10.17 11.24 -8.46 89.55%
EY -4.54 -1.19 4.58 8.12 9.83 8.90 -11.82 -47.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.31 0.30 0.30 0.41 0.33 0.50 -

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