[STEMLFE] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -35.02%
YoY- -73.16%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 13,044 11,324 18,509 19,542 18,404 14,444 20,456 -25.93%
PBT -1,476 -3,408 1,712 2,090 2,924 2,812 5,637 -
Tax -188 -180 -202 -94 -112 -88 -122 33.44%
NP -1,664 -3,588 1,510 1,996 2,812 2,724 5,515 -
-
NP to SH -1,416 -3,396 1,505 1,793 2,760 2,724 5,515 -
-
Tax Rate - - 11.80% 4.50% 3.83% 3.13% 2.16% -
Total Cost 14,708 14,912 16,999 17,546 15,592 11,720 14,941 -1.04%
-
Net Worth 36,223 36,623 37,806 32,237 38,624 38,800 37,829 -2.85%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 36,223 36,623 37,806 32,237 38,624 38,800 37,829 -2.85%
NOSH 164,651 166,470 165,384 141,578 156,818 166,097 164,833 -0.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -12.76% -31.68% 8.16% 10.21% 15.28% 18.86% 26.96% -
ROE -3.91% -9.27% 3.98% 5.56% 7.15% 7.02% 14.58% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 7.92 6.80 11.19 13.80 11.74 8.70 12.41 -25.89%
EPS -0.86 -2.04 0.91 1.27 1.76 1.64 3.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.2286 0.2277 0.2463 0.2336 0.2295 -2.78%
Adjusted Per Share Value based on latest NOSH - 48,571
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 5.27 4.58 7.48 7.90 7.44 5.84 8.27 -25.96%
EPS -0.57 -1.37 0.61 0.72 1.12 1.10 2.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1464 0.148 0.1528 0.1303 0.1561 0.1568 0.1528 -2.81%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.57 0.53 0.77 0.78 1.17 1.40 2.73 -
P/RPS 7.19 7.79 6.88 5.65 9.97 16.10 22.00 -52.58%
P/EPS -66.28 -25.98 84.62 61.58 66.48 85.37 81.59 -
EY -1.51 -3.85 1.18 1.62 1.50 1.17 1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 2.41 3.37 3.43 4.75 5.99 11.90 -63.85%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 26/05/09 10/03/09 26/11/08 27/08/08 27/05/08 29/02/08 -
Price 0.51 0.57 0.59 0.80 1.23 1.65 1.69 -
P/RPS 6.44 8.38 5.27 5.80 10.48 18.97 13.62 -39.33%
P/EPS -59.30 -27.94 64.84 63.16 69.89 100.61 50.51 -
EY -1.69 -3.58 1.54 1.58 1.43 0.99 1.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.59 2.58 3.51 4.99 7.06 7.36 -53.71%

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