[STONE] YoY Quarter Result on 30-Sep-2006 [#2]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 37.1%
YoY- 21.94%
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 14,743 23,908 21,046 22,639 24,940 27,325 33,251 -12.66%
PBT -455 -439 -1,215 -260 -268 78 1,773 -
Tax -72 -59 116 25 -2 -17 -533 -28.34%
NP -527 -498 -1,099 -235 -270 61 1,240 -
-
NP to SH -600 -514 -1,087 -217 -278 61 1,240 -
-
Tax Rate - - - - - 21.79% 30.06% -
Total Cost 15,270 24,406 22,145 22,874 25,210 27,264 32,011 -11.59%
-
Net Worth 34,747 44,646 48,831 54,487 54,618 54,493 63,029 -9.44%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 34,747 44,646 48,831 54,487 54,618 54,493 63,029 -9.44%
NOSH 42,112 42,131 41,969 41,730 42,258 40,666 42,033 0.03%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -3.57% -2.08% -5.22% -1.04% -1.08% 0.22% 3.73% -
ROE -1.73% -1.15% -2.23% -0.40% -0.51% 0.11% 1.97% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 35.01 56.75 50.15 54.25 59.02 67.19 79.11 -12.69%
EPS -1.42 -1.22 -2.59 -0.52 -0.66 0.15 2.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8251 1.0597 1.1635 1.3057 1.2925 1.34 1.4995 -9.46%
Adjusted Per Share Value based on latest NOSH - 41,730
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 16.40 26.59 23.41 25.18 27.74 30.39 36.98 -12.66%
EPS -0.67 -0.57 -1.21 -0.24 -0.31 0.07 1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3865 0.4966 0.5431 0.6061 0.6075 0.6061 0.7011 -9.44%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.12 0.20 0.31 0.40 0.40 0.88 1.17 -
P/RPS 0.34 0.35 0.62 0.74 0.68 1.31 1.48 -21.72%
P/EPS -8.42 -16.39 -11.97 -76.92 -60.80 586.67 39.66 -
EY -11.87 -6.10 -8.35 -1.30 -1.64 0.17 2.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.19 0.27 0.31 0.31 0.66 0.78 -24.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 27/11/08 29/11/07 30/11/06 29/11/05 29/11/04 20/11/03 -
Price 0.10 0.18 0.31 0.40 0.39 0.77 1.12 -
P/RPS 0.29 0.32 0.62 0.74 0.66 1.15 1.42 -23.24%
P/EPS -7.02 -14.75 -11.97 -76.92 -59.28 513.33 37.97 -
EY -14.25 -6.78 -8.35 -1.30 -1.69 0.19 2.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.17 0.27 0.31 0.30 0.57 0.75 -26.29%

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