[STONE] YoY Cumulative Quarter Result on 30-Jun-2007 [#1]

Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 82.7%
YoY- -35.07%
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 16,640 16,825 24,837 22,443 25,536 23,192 30,045 -9.37%
PBT -646 -303 -45 -408 -84 192 103 -
Tax -56 -77 -44 -62 -259 -25 6 -
NP -702 -380 -89 -470 -343 167 109 -
-
NP to SH -732 -445 -89 -466 -345 180 109 -
-
Tax Rate - - - - - 13.02% -5.83% -
Total Cost 17,342 17,205 24,926 22,913 25,879 23,025 29,936 -8.69%
-
Net Worth 29,292 35,216 7,627 49,954 5,432,386 41,621 56,260 -10.30%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 29,292 35,216 7,627 49,954 5,432,386 41,621 56,260 -10.30%
NOSH 42,068 42,019 71 41,981 42,073 41,621 41,923 0.05%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -4.22% -2.26% -0.36% -2.09% -1.34% 0.72% 0.36% -
ROE -2.50% -1.26% -1.17% -0.93% -0.01% 0.43% 0.19% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 39.55 40.04 34,883.43 53.46 60.69 55.72 71.67 -9.42%
EPS -1.74 -1.04 -125.00 -1.11 -0.82 0.43 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6963 0.8381 107.13 1.1899 129.1176 1.00 1.342 -10.35%
Adjusted Per Share Value based on latest NOSH - 41,981
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 18.51 18.71 27.63 24.96 28.40 25.80 33.42 -9.37%
EPS -0.81 -0.49 -0.10 -0.52 -0.38 0.20 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3258 0.3917 0.0848 0.5556 60.4236 0.463 0.6258 -10.30%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.41 0.11 0.20 0.33 0.41 0.40 0.86 -
P/RPS 1.04 0.27 0.00 0.62 0.68 0.72 1.20 -2.35%
P/EPS -23.56 -10.39 -0.16 -29.73 -50.00 92.49 330.77 -
EY -4.24 -9.63 -625.00 -3.36 -2.00 1.08 0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.13 0.00 0.28 0.00 0.40 0.64 -1.34%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 28/08/09 29/08/08 29/08/07 29/08/06 29/08/05 25/08/04 -
Price 0.40 0.11 0.10 0.30 0.37 0.41 0.80 -
P/RPS 1.01 0.27 0.00 0.56 0.61 0.74 1.12 -1.70%
P/EPS -22.99 -10.39 -0.08 -27.03 -45.12 94.80 307.69 -
EY -4.35 -9.63 -1,250.00 -3.70 -2.22 1.05 0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.13 0.00 0.25 0.00 0.41 0.60 -0.85%

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