[STONE] YoY Annualized Quarter Result on 31-Mar-2008 [#4]

Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -32.49%
YoY- -93.65%
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 62,875 61,759 88,537 83,936 95,279 93,097 110,762 -9.00%
PBT -9,210 -5,746 -9,371 -6,158 -2,377 -427 2,420 -
Tax -223 17 -866 650 -316 260 -780 -18.82%
NP -9,433 -5,729 -10,237 -5,508 -2,693 -167 1,640 -
-
NP to SH -9,492 -5,519 -10,075 -5,215 -2,693 -138 1,640 -
-
Tax Rate - - - - - - 32.23% -
Total Cost 72,308 67,488 98,774 89,444 97,972 93,264 109,122 -6.62%
-
Net Worth 22,093 29,903 35,491 45,051 50,430 54,884 49,078 -12.45%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 22,093 29,903 35,491 45,051 50,430 54,884 49,078 -12.45%
NOSH 42,018 41,987 41,991 42,006 41,983 42,222 41,958 0.02%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin -15.00% -9.28% -11.56% -6.56% -2.83% -0.18% 1.48% -
ROE -42.96% -18.46% -28.39% -11.58% -5.34% -0.25% 3.34% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 149.64 147.09 210.84 199.82 226.94 220.49 263.98 -9.02%
EPS -22.59 -13.11 -23.99 -12.42 -6.42 -0.33 3.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5258 0.7122 0.8452 1.0725 1.2012 1.2999 1.1697 -12.47%
Adjusted Per Share Value based on latest NOSH - 41,985
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 69.93 68.69 98.48 93.36 105.98 103.55 123.20 -9.00%
EPS -10.56 -6.14 -11.21 -5.80 -3.00 -0.15 1.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2457 0.3326 0.3948 0.5011 0.5609 0.6105 0.5459 -12.45%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.50 0.45 0.20 0.41 0.37 0.35 0.56 -
P/RPS 0.33 0.31 0.09 0.21 0.16 0.16 0.21 7.82%
P/EPS -2.21 -3.42 -0.83 -3.30 -5.77 -107.09 14.33 -
EY -45.18 -29.21 -119.96 -30.28 -17.34 -0.93 6.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.63 0.24 0.38 0.31 0.27 0.48 12.04%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/05/11 26/05/10 28/05/09 30/05/08 31/05/07 30/05/06 30/05/05 -
Price 0.26 0.40 0.11 0.39 0.32 0.37 0.43 -
P/RPS 0.17 0.27 0.05 0.20 0.14 0.17 0.16 1.01%
P/EPS -1.15 -3.04 -0.46 -3.14 -4.99 -113.20 11.00 -
EY -86.88 -32.86 -218.12 -31.83 -20.04 -0.88 9.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.56 0.13 0.36 0.27 0.28 0.37 4.79%

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