[STONE] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -54.06%
YoY- -19582.76%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 89,194 86,332 83,938 86,570 90,595 92,188 95,281 -4.29%
PBT -5,016 -5,792 -6,155 -5,981 -3,654 -2,699 -2,375 64.38%
Tax 492 667 649 289 -28 -119 -316 -
NP -4,524 -5,125 -5,506 -5,692 -3,682 -2,818 -2,691 41.25%
-
NP to SH -4,299 -4,872 -5,217 -5,708 -3,705 -2,835 -2,710 35.90%
-
Tax Rate - - - - - - - -
Total Cost 93,718 91,457 89,444 92,262 94,277 95,006 97,972 -2.90%
-
Net Worth 44,646 7,627 45,088 46,692 48,831 49,954 52,920 -10.68%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 44,646 7,627 45,088 46,692 48,831 49,954 52,920 -10.68%
NOSH 42,131 71 41,985 41,951 41,969 41,981 42,010 0.19%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -5.07% -5.94% -6.56% -6.58% -4.06% -3.06% -2.82% -
ROE -9.63% -63.87% -11.57% -12.22% -7.59% -5.68% -5.12% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 211.71 121,252.81 199.92 206.36 215.86 219.59 226.80 -4.47%
EPS -10.20 -6,842.70 -12.43 -13.61 -8.83 -6.75 -6.45 35.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0597 107.13 1.0739 1.113 1.1635 1.1899 1.2597 -10.85%
Adjusted Per Share Value based on latest NOSH - 41,951
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 99.21 96.03 93.36 96.29 100.77 102.54 105.98 -4.29%
EPS -4.78 -5.42 -5.80 -6.35 -4.12 -3.15 -3.01 36.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4966 0.0848 0.5015 0.5194 0.5431 0.5556 0.5886 -10.68%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.20 0.20 0.41 0.32 0.31 0.33 0.37 -
P/RPS 0.09 0.00 0.21 0.16 0.14 0.15 0.16 -31.78%
P/EPS -1.96 0.00 -3.30 -2.35 -3.51 -4.89 -5.74 -51.05%
EY -51.02 -34,213.48 -30.31 -42.52 -28.48 -20.46 -17.43 104.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.00 0.38 0.29 0.27 0.28 0.29 -24.50%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 30/05/08 28/02/08 29/11/07 29/08/07 31/05/07 -
Price 0.18 0.10 0.39 0.30 0.31 0.30 0.32 -
P/RPS 0.09 0.00 0.20 0.15 0.14 0.14 0.14 -25.45%
P/EPS -1.76 0.00 -3.14 -2.20 -3.51 -4.44 -4.96 -49.78%
EY -56.69 -68,426.97 -31.86 -45.35 -28.48 -22.51 -20.16 98.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.00 0.36 0.27 0.27 0.25 0.25 -22.61%

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