[STEMLFE] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 52.59%
YoY--%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 20,136 14,578 13,042 11,296 10,376 7,577 6,766 107.03%
PBT 8,180 3,802 3,648 2,480 1,620 2,049 2,318 131.96%
Tax 0 -7 -9 -8 0 -7 0 -
NP 8,180 3,795 3,638 2,472 1,620 2,042 2,318 131.96%
-
NP to SH 8,180 3,795 3,638 2,472 1,620 2,042 2,318 131.96%
-
Tax Rate 0.00% 0.18% 0.25% 0.32% 0.00% 0.34% 0.00% -
Total Cost 11,956 10,783 9,404 8,824 8,756 5,535 4,448 93.43%
-
Net Worth 36,034 23,051 17,650 0 0 4,537 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 1,174 - - - - - -
Div Payout % - 30.96% - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 36,034 23,051 17,650 0 0 4,537 0 -
NOSH 164,919 117,492 103,764 92,932 69,827 35,146 28,649 221.54%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 40.62% 26.03% 27.90% 21.88% 15.61% 26.95% 34.27% -
ROE 22.70% 16.46% 20.62% 0.00% 0.00% 45.00% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 12.21 12.41 12.57 12.16 14.86 21.56 23.62 -35.61%
EPS 4.96 3.23 3.51 2.66 2.32 5.81 8.09 -27.85%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2185 0.1962 0.1701 0.00 0.00 0.1291 0.00 -
Adjusted Per Share Value based on latest NOSH - 117,042
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 8.14 5.89 5.27 4.56 4.19 3.06 2.73 107.29%
EPS 3.31 1.53 1.47 1.00 0.65 0.83 0.94 131.63%
DPS 0.00 0.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1456 0.0931 0.0713 0.00 0.00 0.0183 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 - - - - - -
Price 1.77 0.49 0.00 0.00 0.00 0.00 0.00 -
P/RPS 14.50 3.95 0.00 0.00 0.00 0.00 0.00 -
P/EPS 35.69 15.17 0.00 0.00 0.00 0.00 0.00 -
EY 2.80 6.59 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 2.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.10 2.50 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 28/02/07 27/11/06 - - - - -
Price 1.97 1.21 0.48 0.00 0.00 0.00 0.00 -
P/RPS 16.13 9.75 3.82 0.00 0.00 0.00 0.00 -
P/EPS 39.72 37.46 13.69 0.00 0.00 0.00 0.00 -
EY 2.52 2.67 7.31 0.00 0.00 0.00 0.00 -
DY 0.00 0.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.02 6.17 2.82 0.00 0.00 0.00 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