[STEMLFE] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -15.53%
YoY- 83.62%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 18,404 14,444 20,456 21,554 21,730 20,136 14,578 16.82%
PBT 2,924 2,812 5,637 6,693 7,920 8,180 3,802 -16.07%
Tax -112 -88 -122 -12 -10 0 -7 536.03%
NP 2,812 2,724 5,515 6,681 7,910 8,180 3,795 -18.13%
-
NP to SH 2,760 2,724 5,515 6,681 7,910 8,180 3,795 -19.14%
-
Tax Rate 3.83% 3.13% 2.16% 0.18% 0.13% 0.00% 0.18% -
Total Cost 15,592 11,720 14,941 14,873 13,820 11,956 10,783 27.90%
-
Net Worth 38,624 38,800 37,829 37,335 37,902 36,034 23,051 41.11%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 1,174 -
Div Payout % - - - - - - 30.96% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 38,624 38,800 37,829 37,335 37,902 36,034 23,051 41.11%
NOSH 156,818 166,097 164,833 164,835 164,791 164,919 117,492 21.24%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 15.28% 18.86% 26.96% 31.00% 36.40% 40.62% 26.03% -
ROE 7.15% 7.02% 14.58% 17.90% 20.87% 22.70% 16.46% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.74 8.70 12.41 13.08 13.19 12.21 12.41 -3.63%
EPS 1.76 1.64 3.34 4.05 4.80 4.96 3.23 -33.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.2463 0.2336 0.2295 0.2265 0.23 0.2185 0.1962 16.38%
Adjusted Per Share Value based on latest NOSH - 165,156
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 7.44 5.84 8.27 8.71 8.78 8.14 5.89 16.86%
EPS 1.12 1.10 2.23 2.70 3.20 3.31 1.53 -18.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.47 -
NAPS 0.1561 0.1568 0.1528 0.1508 0.1531 0.1456 0.0931 41.17%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.17 1.40 2.73 2.84 2.80 1.77 0.49 -
P/RPS 9.97 16.10 22.00 21.72 21.23 14.50 3.95 85.48%
P/EPS 66.48 85.37 81.59 70.07 58.33 35.69 15.17 168.03%
EY 1.50 1.17 1.23 1.43 1.71 2.80 6.59 -62.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.04 -
P/NAPS 4.75 5.99 11.90 12.54 12.17 8.10 2.50 53.46%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 27/05/08 29/02/08 28/11/07 27/08/07 21/05/07 28/02/07 -
Price 1.23 1.65 1.69 2.32 2.73 1.97 1.21 -
P/RPS 10.48 18.97 13.62 17.74 20.70 16.13 9.75 4.93%
P/EPS 69.89 100.61 50.51 57.24 56.88 39.72 37.46 51.61%
EY 1.43 0.99 1.98 1.75 1.76 2.52 2.67 -34.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
P/NAPS 4.99 7.06 7.36 10.24 11.87 9.02 6.17 -13.20%

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