[STONE] YoY TTM Result on 31-Dec-2005 [#3]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -45.41%
YoY- 121.63%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 90,814 86,570 93,303 95,914 113,020 131,238 184,358 -11.12%
PBT -5,577 -5,981 132 1,273 -3,001 9,129 19,260 -
Tax 254 289 -173 -552 -379 -4,012 -13,451 -
NP -5,323 -5,692 -41 721 -3,380 5,117 5,809 -
-
NP to SH -5,112 -5,708 -29 731 -3,380 5,117 5,797 -
-
Tax Rate - - 131.06% 43.36% - 43.95% 69.84% -
Total Cost 96,137 92,262 93,344 95,193 116,400 126,121 178,549 -9.79%
-
Net Worth 42,359 46,692 55,571 53,655 56,807 61,430 59,448 -5.48%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 42,359 46,692 55,571 53,655 56,807 61,430 59,448 -5.48%
NOSH 42,015 41,951 42,083 41,999 42,042 42,162 41,992 0.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -5.86% -6.58% -0.04% 0.75% -2.99% 3.90% 3.15% -
ROE -12.07% -12.22% -0.05% 1.36% -5.95% 8.33% 9.75% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 216.15 206.36 221.71 228.37 268.82 311.27 439.03 -11.12%
EPS -12.17 -13.61 -0.07 1.74 -8.04 12.14 13.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0082 1.113 1.3205 1.2775 1.3512 1.457 1.4157 -5.49%
Adjusted Per Share Value based on latest NOSH - 41,999
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 101.01 96.29 103.78 106.68 125.71 145.97 205.06 -11.12%
EPS -5.69 -6.35 -0.03 0.81 -3.76 5.69 6.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4712 0.5194 0.6181 0.5968 0.6319 0.6833 0.6612 -5.48%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.20 0.32 0.38 0.37 0.74 1.49 0.81 -
P/RPS 0.09 0.16 0.17 0.16 0.28 0.48 0.18 -10.90%
P/EPS -1.64 -2.35 -551.44 21.26 -9.20 12.28 5.87 -
EY -60.84 -42.52 -0.18 4.70 -10.86 8.15 17.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.29 0.29 0.29 0.55 1.02 0.57 -16.00%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 14/02/07 27/02/06 25/02/05 27/02/04 27/02/03 -
Price 0.20 0.30 0.38 0.38 0.68 1.47 0.70 -
P/RPS 0.09 0.15 0.17 0.17 0.25 0.47 0.16 -9.13%
P/EPS -1.64 -2.20 -551.44 21.83 -8.46 12.11 5.07 -
EY -60.84 -45.35 -0.18 4.58 -11.82 8.26 19.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.27 0.29 0.30 0.50 1.01 0.49 -13.86%

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