[STONE] QoQ TTM Result on 31-Mar-2007 [#4]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -9244.83%
YoY- -1389.01%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 86,570 90,595 92,188 95,281 93,303 92,993 95,294 -6.18%
PBT -5,981 -3,654 -2,699 -2,375 132 -767 -775 289.07%
Tax 289 -28 -119 -316 -173 87 60 184.39%
NP -5,692 -3,682 -2,818 -2,691 -41 -680 -715 297.18%
-
NP to SH -5,708 -3,705 -2,835 -2,710 -29 -646 -707 300.91%
-
Tax Rate - - - - 131.06% - - -
Total Cost 92,262 94,277 95,006 97,972 93,344 93,673 96,009 -2.61%
-
Net Worth 46,692 48,831 49,954 52,920 55,571 54,487 5,432,386 -95.76%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 46,692 48,831 49,954 52,920 55,571 54,487 5,432,386 -95.76%
NOSH 41,951 41,969 41,981 42,010 42,083 41,730 42,073 -0.19%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -6.58% -4.06% -3.06% -2.82% -0.04% -0.73% -0.75% -
ROE -12.22% -7.59% -5.68% -5.12% -0.05% -1.19% -0.01% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 206.36 215.86 219.59 226.80 221.71 222.84 226.50 -6.00%
EPS -13.61 -8.83 -6.75 -6.45 -0.07 -1.55 -1.68 301.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.113 1.1635 1.1899 1.2597 1.3205 1.3057 129.1176 -95.75%
Adjusted Per Share Value based on latest NOSH - 42,010
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 96.29 100.77 102.54 105.98 103.78 103.43 105.99 -6.18%
EPS -6.35 -4.12 -3.15 -3.01 -0.03 -0.72 -0.79 299.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5194 0.5431 0.5556 0.5886 0.6181 0.6061 60.4236 -95.76%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.32 0.31 0.33 0.37 0.38 0.40 0.41 -
P/RPS 0.16 0.14 0.15 0.16 0.17 0.18 0.18 -7.53%
P/EPS -2.35 -3.51 -4.89 -5.74 -551.44 -25.84 -24.40 -78.89%
EY -42.52 -28.48 -20.46 -17.43 -0.18 -3.87 -4.10 373.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.28 0.29 0.29 0.31 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 29/11/07 29/08/07 31/05/07 14/02/07 30/11/06 29/08/06 -
Price 0.30 0.31 0.30 0.32 0.38 0.40 0.37 -
P/RPS 0.15 0.14 0.14 0.14 0.17 0.18 0.16 -4.20%
P/EPS -2.20 -3.51 -4.44 -4.96 -551.44 -25.84 -22.02 -78.37%
EY -45.35 -28.48 -22.51 -20.16 -0.18 -3.87 -4.54 361.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.25 0.25 0.29 0.31 0.00 -

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