[STONE] YoY Cumulative Quarter Result on 30-Sep-2003 [#2]

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 56.54%
YoY- -2.53%
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 48,173 48,132 57,370 67,846 52,869 0 -
PBT -345 -76 181 4,689 5,258 0 -
Tax -235 -27 -11 -1,256 -1,736 0 -
NP -580 -103 170 3,433 3,522 0 -
-
NP to SH -564 -98 170 3,433 3,522 0 -
-
Tax Rate - - 6.08% 26.79% 33.02% - -
Total Cost 48,753 48,235 57,200 64,413 49,347 0 -
-
Net Worth 54,956 53,688 56,950 63,008 56,838 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 54,956 53,688 56,950 63,008 56,838 0 -
NOSH 42,089 41,538 42,499 42,019 41,978 0 -
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -1.20% -0.21% 0.30% 5.06% 6.66% 0.00% -
ROE -1.03% -0.18% 0.30% 5.45% 6.20% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 114.45 115.87 134.99 161.46 125.94 0.00 -
EPS -1.34 -0.23 0.40 8.17 8.39 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3057 1.2925 1.34 1.4995 1.354 0.00 -
Adjusted Per Share Value based on latest NOSH - 42,033
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 53.58 53.54 63.81 75.46 58.81 0.00 -
EPS -0.63 -0.11 0.19 3.82 3.92 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6113 0.5972 0.6334 0.7008 0.6322 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 0.40 0.40 0.88 1.17 0.94 0.00 -
P/RPS 0.35 0.35 0.65 0.72 0.75 0.00 -
P/EPS -29.85 -169.54 220.00 14.32 11.20 0.00 -
EY -3.35 -0.59 0.45 6.98 8.93 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.66 0.78 0.69 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/06 29/11/05 29/11/04 20/11/03 10/12/02 - -
Price 0.40 0.39 0.77 1.12 0.85 0.00 -
P/RPS 0.35 0.34 0.57 0.69 0.67 0.00 -
P/EPS -29.85 -165.31 192.50 13.71 10.13 0.00 -
EY -3.35 -0.60 0.52 7.29 9.87 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.57 0.75 0.63 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