[STONE] YoY Quarter Result on 30-Jun-2003 [#1]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 19.18%
YoY- 7.34%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 25,536 23,192 30,045 34,595 28,630 0 -
PBT -84 192 103 2,916 2,881 0 -
Tax -259 -25 6 -723 -838 0 -
NP -343 167 109 2,193 2,043 0 -
-
NP to SH -345 180 109 2,193 2,043 0 -
-
Tax Rate - 13.02% -5.83% 24.79% 29.09% - -
Total Cost 25,879 23,025 29,936 32,402 26,587 0 -
-
Net Worth 5,432,386 41,621 56,260 61,882 5,540,481 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 5,432,386 41,621 56,260 61,882 5,540,481 0 -
NOSH 42,073 41,621 41,923 42,011 42,037 0 -
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -1.34% 0.72% 0.36% 6.34% 7.14% 0.00% -
ROE -0.01% 0.43% 0.19% 3.54% 0.04% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 60.69 55.72 71.67 82.35 68.11 0.00 -
EPS -0.82 0.43 0.26 5.22 4.86 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 129.1176 1.00 1.342 1.473 131.80 0.00 -
Adjusted Per Share Value based on latest NOSH - 42,011
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 28.40 25.80 33.42 38.48 31.84 0.00 -
EPS -0.38 0.20 0.12 2.44 2.27 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 60.4236 0.463 0.6258 0.6883 61.626 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 0.41 0.40 0.86 0.91 0.00 0.00 -
P/RPS 0.68 0.72 1.20 1.11 0.00 0.00 -
P/EPS -50.00 92.49 330.77 17.43 0.00 0.00 -
EY -2.00 1.08 0.30 5.74 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.40 0.64 0.62 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/06 29/08/05 25/08/04 27/08/03 23/08/02 - -
Price 0.37 0.41 0.80 1.47 1.11 0.00 -
P/RPS 0.61 0.74 1.12 1.79 1.63 0.00 -
P/EPS -45.12 94.80 307.69 28.16 22.84 0.00 -
EY -2.22 1.05 0.33 3.55 4.38 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.41 0.60 1.00 0.01 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