[STONE] YoY Quarter Result on 30-Sep-2004 [#2]

Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -44.04%
YoY- -95.08%
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 21,046 22,639 24,940 27,325 33,251 24,239 0 -
PBT -1,215 -260 -268 78 1,773 2,377 0 -
Tax 116 25 -2 -17 -533 -803 0 -
NP -1,099 -235 -270 61 1,240 1,574 0 -
-
NP to SH -1,087 -217 -278 61 1,240 1,574 0 -
-
Tax Rate - - - 21.79% 30.06% 33.78% - -
Total Cost 22,145 22,874 25,210 27,264 32,011 22,665 0 -
-
Net Worth 48,831 54,487 54,618 54,493 63,029 56,831 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 48,831 54,487 54,618 54,493 63,029 56,831 0 -
NOSH 41,969 41,730 42,258 40,666 42,033 41,973 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -5.22% -1.04% -1.08% 0.22% 3.73% 6.49% 0.00% -
ROE -2.23% -0.40% -0.51% 0.11% 1.97% 2.77% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 50.15 54.25 59.02 67.19 79.11 57.75 0.00 -
EPS -2.59 -0.52 -0.66 0.15 2.95 3.75 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1635 1.3057 1.2925 1.34 1.4995 1.354 0.00 -
Adjusted Per Share Value based on latest NOSH - 40,666
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 23.41 25.18 27.74 30.39 36.98 26.96 0.00 -
EPS -1.21 -0.24 -0.31 0.07 1.38 1.75 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5431 0.6061 0.6075 0.6061 0.7011 0.6321 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 0.31 0.40 0.40 0.88 1.17 0.94 0.00 -
P/RPS 0.62 0.74 0.68 1.31 1.48 1.63 0.00 -
P/EPS -11.97 -76.92 -60.80 586.67 39.66 25.07 0.00 -
EY -8.35 -1.30 -1.64 0.17 2.52 3.99 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.31 0.66 0.78 0.69 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 30/11/06 29/11/05 29/11/04 20/11/03 10/12/02 - -
Price 0.31 0.40 0.39 0.77 1.12 0.85 0.00 -
P/RPS 0.62 0.74 0.66 1.15 1.42 1.47 0.00 -
P/EPS -11.97 -76.92 -59.28 513.33 37.97 22.67 0.00 -
EY -8.35 -1.30 -1.69 0.19 2.63 4.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 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