[STONE] YoY Quarter Result on 30-Jun-2008 [#1]

Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 96.07%
YoY- 80.9%
View:
Show?
Quarter Result
31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 15,224 16,640 16,825 24,837 22,443 25,536 23,192 -6.26%
PBT -2,539 -646 -303 -45 -408 -84 192 -
Tax 33 -56 -77 -44 -62 -259 -25 -
NP -2,506 -702 -380 -89 -470 -343 167 -
-
NP to SH -2,529 -732 -445 -89 -466 -345 180 -
-
Tax Rate - - - - - - 13.02% -
Total Cost 17,730 17,342 17,205 24,926 22,913 25,879 23,025 -3.93%
-
Net Worth 17,555 29,292 35,216 7,627 49,954 5,432,386 41,621 -12.42%
Dividend
31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 17,555 29,292 35,216 7,627 49,954 5,432,386 41,621 -12.42%
NOSH 42,009 42,068 42,019 71 41,981 42,073 41,621 0.14%
Ratio Analysis
31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -16.46% -4.22% -2.26% -0.36% -2.09% -1.34% 0.72% -
ROE -14.41% -2.50% -1.26% -1.17% -0.93% -0.01% 0.43% -
Per Share
31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 36.24 39.55 40.04 34,883.43 53.46 60.69 55.72 -6.39%
EPS -6.02 -1.74 -1.04 -125.00 -1.11 -0.82 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4179 0.6963 0.8381 107.13 1.1899 129.1176 1.00 -12.54%
Adjusted Per Share Value based on latest NOSH - 71
31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 16.93 18.51 18.71 27.63 24.96 28.40 25.80 -6.26%
EPS -2.81 -0.81 -0.49 -0.10 -0.52 -0.38 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1953 0.3258 0.3917 0.0848 0.5556 60.4236 0.463 -12.42%
Price Multiplier on Financial Quarter End Date
31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/12/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.21 0.41 0.11 0.20 0.33 0.41 0.40 -
P/RPS 0.58 1.04 0.27 0.00 0.62 0.68 0.72 -3.26%
P/EPS -3.49 -23.56 -10.39 -0.16 -29.73 -50.00 92.49 -
EY -28.67 -4.24 -9.63 -625.00 -3.36 -2.00 1.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.59 0.13 0.00 0.28 0.00 0.40 3.48%
Price Multiplier on Announcement Date
31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 28/02/12 26/08/10 28/08/09 29/08/08 29/08/07 29/08/06 29/08/05 -
Price 0.22 0.40 0.11 0.10 0.30 0.37 0.41 -
P/RPS 0.61 1.01 0.27 0.00 0.56 0.61 0.74 -2.92%
P/EPS -3.65 -22.99 -10.39 -0.08 -27.03 -45.12 94.80 -
EY -27.36 -4.35 -9.63 -1,250.00 -3.70 -2.22 1.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.13 0.00 0.25 0.00 0.41 4.02%

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