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

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 8.63%
YoY- -148.24%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 71,269 89,194 90,595 92,993 101,478 112,878 126,797 -9.14%
PBT -9,696 -5,016 -3,654 -767 2,214 -3,844 12,081 -
Tax -562 492 -28 87 -880 -289 -4,616 -29.57%
NP -10,258 -4,524 -3,682 -680 1,334 -4,133 7,465 -
-
NP to SH -10,464 -4,299 -3,705 -646 1,339 -4,133 7,465 -
-
Tax Rate - - - - 39.75% - 38.21% -
Total Cost 81,527 93,718 94,277 93,673 100,144 117,011 119,332 -6.14%
-
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 -14.39% -5.07% -4.06% -0.73% 1.31% -3.66% 5.89% -
ROE -30.11% -9.63% -7.59% -1.19% 2.45% -7.58% 11.84% -
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 169.23 211.71 215.86 222.84 240.14 277.57 301.65 -9.17%
EPS -24.85 -10.20 -8.83 -1.55 3.17 -10.16 17.76 -
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 79.27 99.21 100.77 103.43 112.87 125.55 141.03 -9.14%
EPS -11.64 -4.78 -4.12 -0.72 1.49 -4.60 8.30 -
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 0.07 0.09 0.14 0.18 0.17 0.32 0.39 -24.87%
P/EPS -0.48 -1.96 -3.51 -25.84 12.62 -8.66 6.59 -
EY -207.06 -51.02 -28.48 -3.87 7.92 -11.55 15.18 -
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 0.06 0.09 0.14 0.18 0.16 0.28 0.37 -26.13%
P/EPS -0.40 -1.76 -3.51 -25.84 12.31 -7.58 6.31 -
EY -248.48 -56.69 -28.48 -3.87 8.12 -13.20 15.86 -
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