[STONE] YoY TTM Result on 31-Dec-2007 [#3]

Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -54.06%
YoY- -19582.76%
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 63,839 65,091 90,814 86,570 93,303 95,914 113,020 -9.07%
PBT -9,041 -9,197 -5,577 -5,981 132 1,273 -3,001 20.16%
Tax 23 -337 254 289 -173 -552 -379 -
NP -9,018 -9,534 -5,323 -5,692 -41 721 -3,380 17.76%
-
NP to SH -9,135 -9,709 -5,112 -5,708 -29 731 -3,380 18.01%
-
Tax Rate - - - - 131.06% 43.36% - -
Total Cost 72,857 74,625 96,137 92,262 93,344 95,193 116,400 -7.50%
-
Net Worth 24,308 33,225 42,359 46,692 55,571 53,655 56,807 -13.18%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 24,308 33,225 42,359 46,692 55,571 53,655 56,807 -13.18%
NOSH 42,027 42,052 42,015 41,951 42,083 41,999 42,042 -0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -14.13% -14.65% -5.86% -6.58% -0.04% 0.75% -2.99% -
ROE -37.58% -29.22% -12.07% -12.22% -0.05% 1.36% -5.95% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 151.90 154.79 216.15 206.36 221.71 228.37 268.82 -9.07%
EPS -21.74 -23.09 -12.17 -13.61 -0.07 1.74 -8.04 18.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5784 0.7901 1.0082 1.113 1.3205 1.2775 1.3512 -13.18%
Adjusted Per Share Value based on latest NOSH - 41,951
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 71.01 72.40 101.01 96.29 103.78 106.68 125.71 -9.07%
EPS -10.16 -10.80 -5.69 -6.35 -0.03 0.81 -3.76 18.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2704 0.3696 0.4712 0.5194 0.6181 0.5968 0.6319 -13.18%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.57 0.16 0.20 0.32 0.38 0.37 0.74 -
P/RPS 0.38 0.10 0.09 0.16 0.17 0.16 0.28 5.21%
P/EPS -2.62 -0.69 -1.64 -2.35 -551.44 21.26 -9.20 -18.88%
EY -38.13 -144.30 -60.84 -42.52 -0.18 4.70 -10.86 23.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.20 0.20 0.29 0.29 0.29 0.55 10.28%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 11/02/10 26/02/09 28/02/08 14/02/07 27/02/06 25/02/05 -
Price 0.70 0.44 0.20 0.30 0.38 0.38 0.68 -
P/RPS 0.46 0.28 0.09 0.15 0.17 0.17 0.25 10.69%
P/EPS -3.22 -1.91 -1.64 -2.20 -551.44 21.83 -8.46 -14.86%
EY -31.05 -52.47 -60.84 -45.35 -0.18 4.58 -11.82 17.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.56 0.20 0.27 0.29 0.30 0.50 15.86%

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