[STONE] YoY Annualized Quarter 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- -26.72%
YoY- -5103.43%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 66,109 63,394 94,532 85,360 96,974 96,508 116,242 -8.97%
PBT -7,525 -3,008 -3,321 -4,096 713 -124 1,472 -
Tax -28 -137 -376 152 -656 -34 -449 -37.01%
NP -7,553 -3,145 -3,697 -3,944 57 -158 1,022 -
-
NP to SH -7,612 -3,318 -3,798 -3,936 78 -145 1,022 -
-
Tax Rate - - - - 92.01% - 30.50% -
Total Cost 73,662 66,539 98,229 89,304 96,917 96,666 115,220 -7.18%
-
Net Worth 24,315 33,162 42,365 46,736 55,649 53,160 56,632 -13.13%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 24,315 33,162 42,365 46,736 55,649 53,160 56,632 -13.13%
NOSH 42,039 41,973 42,020 41,991 42,142 41,612 41,912 0.05%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -11.43% -4.96% -3.91% -4.62% 0.06% -0.16% 0.88% -
ROE -31.30% -10.01% -8.97% -8.42% 0.14% -0.27% 1.81% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 157.25 151.04 224.97 203.28 230.11 231.92 277.35 -9.02%
EPS -18.11 -7.91 -9.04 -9.37 0.19 -0.35 2.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5784 0.7901 1.0082 1.113 1.3205 1.2775 1.3512 -13.18%
Adjusted Per Share Value based on latest NOSH - 41,951
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 73.53 70.51 105.15 94.94 107.86 107.34 129.30 -8.97%
EPS -8.47 -3.69 -4.23 -4.38 0.09 -0.16 1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2705 0.3689 0.4712 0.5198 0.619 0.5913 0.6299 -13.13%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.57 0.16 0.20 0.32 0.38 0.37 0.74 -
P/RPS 0.36 0.11 0.09 0.16 0.17 0.16 0.27 4.90%
P/EPS -3.15 -2.02 -2.21 -3.41 203.57 -105.94 30.33 -
EY -31.77 -49.42 -45.20 -29.29 0.49 -0.94 3.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.20 0.20 0.29 0.29 0.29 0.55 10.28%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 11/02/10 26/02/09 28/02/08 14/02/07 27/02/06 25/02/05 -
Price 0.70 0.44 0.20 0.30 0.38 0.38 0.68 -
P/RPS 0.45 0.29 0.09 0.15 0.17 0.16 0.25 10.28%
P/EPS -3.87 -5.56 -2.21 -3.20 203.57 -108.80 27.87 -
EY -25.87 -17.97 -45.20 -31.24 0.49 -0.92 3.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.56 0.20 0.27 0.29 0.30 0.50 15.86%

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