[STONE] QoQ TTM Result on 31-Mar-2004 [#4]

Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -117.0%
YoY- -111.37%
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 113,020 112,878 118,804 123,354 131,238 126,797 117,785 -2.70%
PBT -3,001 -3,844 -2,149 664 9,129 12,081 12,685 -
Tax -379 -289 -805 -1,534 -4,012 -4,616 -4,886 -81.67%
NP -3,380 -4,133 -2,954 -870 5,117 7,465 7,799 -
-
NP to SH -3,380 -4,133 -2,954 -870 5,117 7,465 7,799 -
-
Tax Rate - - - 231.02% 43.95% 38.21% 38.52% -
Total Cost 116,400 117,011 121,758 124,224 126,121 119,332 109,986 3.83%
-
Net Worth 56,807 54,493 56,260 56,940 61,430 63,029 61,882 -5.52%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 56,807 54,493 56,260 56,940 61,430 63,029 61,882 -5.52%
NOSH 42,042 40,666 41,923 42,016 42,162 42,033 42,011 0.04%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -2.99% -3.66% -2.49% -0.71% 3.90% 5.89% 6.62% -
ROE -5.95% -7.58% -5.25% -1.53% 8.33% 11.84% 12.60% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 268.82 277.57 283.39 293.59 311.27 301.65 280.36 -2.75%
EPS -8.04 -10.16 -7.05 -2.07 12.14 17.76 18.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3512 1.34 1.342 1.3552 1.457 1.4995 1.473 -5.56%
Adjusted Per Share Value based on latest NOSH - 42,016
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 125.71 125.55 132.14 137.20 145.97 141.03 131.01 -2.70%
EPS -3.76 -4.60 -3.29 -0.97 5.69 8.30 8.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6319 0.6061 0.6258 0.6333 0.6833 0.7011 0.6883 -5.51%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.74 0.88 0.86 1.24 1.49 1.17 0.91 -
P/RPS 0.28 0.32 0.30 0.42 0.48 0.39 0.32 -8.48%
P/EPS -9.20 -8.66 -12.21 -59.89 12.28 6.59 4.90 -
EY -10.86 -11.55 -8.19 -1.67 8.15 15.18 20.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.66 0.64 0.91 1.02 0.78 0.62 -7.64%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 29/11/04 25/08/04 26/05/04 27/02/04 20/11/03 27/08/03 -
Price 0.68 0.77 0.80 0.96 1.47 1.12 1.47 -
P/RPS 0.25 0.28 0.28 0.33 0.47 0.37 0.52 -38.49%
P/EPS -8.46 -7.58 -11.35 -46.36 12.11 6.31 7.92 -
EY -11.82 -13.20 -8.81 -2.16 8.26 15.86 12.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.60 0.71 1.01 0.75 1.00 -36.87%

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