[STONE] YoY Annualized Quarter Result on 30-Sep-2005 [#2]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -127.22%
YoY- -157.65%
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 97,492 86,974 96,346 96,264 114,740 135,692 105,738 -1.34%
PBT -964 -3,246 -690 -152 362 9,378 10,516 -
Tax -206 -108 -470 -54 -22 -2,512 -3,472 -37.52%
NP -1,170 -3,354 -1,160 -206 340 6,866 7,044 -
-
NP to SH -1,274 -3,106 -1,128 -196 340 6,866 7,044 -
-
Tax Rate - - - - 6.08% 26.79% 33.02% -
Total Cost 98,662 90,328 97,506 96,470 114,400 128,826 98,694 -0.00%
-
Net Worth 44,409 48,835 54,956 53,688 56,950 63,008 56,838 -4.02%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 44,409 48,835 54,956 53,688 56,950 63,008 56,838 -4.02%
NOSH 41,907 41,972 42,089 41,538 42,499 42,019 41,978 -0.02%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -1.20% -3.86% -1.20% -0.21% 0.30% 5.06% 6.66% -
ROE -2.87% -6.36% -2.05% -0.37% 0.60% 10.90% 12.39% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 232.63 207.21 228.91 231.75 269.98 322.93 251.89 -1.31%
EPS -3.04 -7.40 -2.68 -0.46 0.80 16.34 16.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0597 1.1635 1.3057 1.2925 1.34 1.4995 1.354 -3.99%
Adjusted Per Share Value based on latest NOSH - 42,258
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 108.44 96.74 107.16 107.07 127.62 150.93 117.61 -1.34%
EPS -1.42 -3.45 -1.25 -0.22 0.38 7.64 7.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.494 0.5432 0.6113 0.5972 0.6334 0.7008 0.6322 -4.02%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.20 0.31 0.40 0.40 0.88 1.17 0.94 -
P/RPS 0.09 0.15 0.17 0.17 0.33 0.36 0.37 -20.97%
P/EPS -6.58 -4.19 -14.93 -84.77 110.00 7.16 5.60 -
EY -15.20 -23.87 -6.70 -1.18 0.91 13.97 17.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.27 0.31 0.31 0.66 0.78 0.69 -19.32%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 29/11/07 30/11/06 29/11/05 29/11/04 20/11/03 10/12/02 -
Price 0.18 0.31 0.40 0.39 0.77 1.12 0.85 -
P/RPS 0.08 0.15 0.17 0.17 0.29 0.35 0.34 -21.41%
P/EPS -5.92 -4.19 -14.93 -82.65 96.25 6.85 5.07 -
EY -16.89 -23.87 -6.70 -1.21 1.04 14.59 19.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.27 0.31 0.30 0.57 0.75 0.63 -19.59%

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