[STONE] QoQ TTM Result on 30-Sep-2007 [#2]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -30.69%
YoY- -473.53%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 86,332 83,938 86,570 90,595 92,188 95,281 93,303 -5.04%
PBT -5,792 -6,155 -5,981 -3,654 -2,699 -2,375 132 -
Tax 667 649 289 -28 -119 -316 -173 -
NP -5,125 -5,506 -5,692 -3,682 -2,818 -2,691 -41 2407.36%
-
NP to SH -4,872 -5,217 -5,708 -3,705 -2,835 -2,710 -29 2954.18%
-
Tax Rate - - - - - - 131.06% -
Total Cost 91,457 89,444 92,262 94,277 95,006 97,972 93,344 -1.35%
-
Net Worth 7,627 45,088 46,692 48,831 49,954 52,920 55,571 -73.42%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 7,627 45,088 46,692 48,831 49,954 52,920 55,571 -73.42%
NOSH 71 41,985 41,951 41,969 41,981 42,010 42,083 -98.58%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -5.94% -6.56% -6.58% -4.06% -3.06% -2.82% -0.04% -
ROE -63.87% -11.57% -12.22% -7.59% -5.68% -5.12% -0.05% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 121,252.81 199.92 206.36 215.86 219.59 226.80 221.71 6613.35%
EPS -6,842.70 -12.43 -13.61 -8.83 -6.75 -6.45 -0.07 213594.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 107.13 1.0739 1.113 1.1635 1.1899 1.2597 1.3205 1779.07%
Adjusted Per Share Value based on latest NOSH - 41,969
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 96.03 93.36 96.29 100.77 102.54 105.98 103.78 -5.04%
EPS -5.42 -5.80 -6.35 -4.12 -3.15 -3.01 -0.03 3105.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0848 0.5015 0.5194 0.5431 0.5556 0.5886 0.6181 -73.43%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.20 0.41 0.32 0.31 0.33 0.37 0.38 -
P/RPS 0.00 0.21 0.16 0.14 0.15 0.16 0.17 -
P/EPS 0.00 -3.30 -2.35 -3.51 -4.89 -5.74 -551.44 -
EY -34,213.48 -30.31 -42.52 -28.48 -20.46 -17.43 -0.18 332942.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.38 0.29 0.27 0.28 0.29 0.29 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 28/02/08 29/11/07 29/08/07 31/05/07 14/02/07 -
Price 0.10 0.39 0.30 0.31 0.30 0.32 0.38 -
P/RPS 0.00 0.20 0.15 0.14 0.14 0.14 0.17 -
P/EPS 0.00 -3.14 -2.20 -3.51 -4.44 -4.96 -551.44 -
EY -68,426.97 -31.86 -45.35 -28.48 -22.51 -20.16 -0.18 528795.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.36 0.27 0.27 0.25 0.25 0.29 -

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