[STEMLFE] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 4.3%
YoY- 85.85%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 21,554 21,730 20,136 14,578 13,042 11,296 10,376 62.73%
PBT 6,693 7,920 8,180 3,802 3,648 2,480 1,620 157.25%
Tax -12 -10 0 -7 -9 -8 0 -
NP 6,681 7,910 8,180 3,795 3,638 2,472 1,620 156.94%
-
NP to SH 6,681 7,910 8,180 3,795 3,638 2,472 1,620 156.94%
-
Tax Rate 0.18% 0.13% 0.00% 0.18% 0.25% 0.32% 0.00% -
Total Cost 14,873 13,820 11,956 10,783 9,404 8,824 8,756 42.31%
-
Net Worth 37,335 37,902 36,034 23,051 17,650 0 0 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 1,174 - - - -
Div Payout % - - - 30.96% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 37,335 37,902 36,034 23,051 17,650 0 0 -
NOSH 164,835 164,791 164,919 117,492 103,764 92,932 69,827 77.19%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 31.00% 36.40% 40.62% 26.03% 27.90% 21.88% 15.61% -
ROE 17.90% 20.87% 22.70% 16.46% 20.62% 0.00% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.08 13.19 12.21 12.41 12.57 12.16 14.86 -8.14%
EPS 4.05 4.80 4.96 3.23 3.51 2.66 2.32 44.93%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.2265 0.23 0.2185 0.1962 0.1701 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 156,764
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 8.71 8.78 8.14 5.89 5.27 4.56 4.19 62.80%
EPS 2.70 3.20 3.31 1.53 1.47 1.00 0.65 158.18%
DPS 0.00 0.00 0.00 0.47 0.00 0.00 0.00 -
NAPS 0.1508 0.1531 0.1456 0.0931 0.0713 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 - - - -
Price 2.84 2.80 1.77 0.49 0.00 0.00 0.00 -
P/RPS 21.72 21.23 14.50 3.95 0.00 0.00 0.00 -
P/EPS 70.07 58.33 35.69 15.17 0.00 0.00 0.00 -
EY 1.43 1.71 2.80 6.59 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 2.04 0.00 0.00 0.00 -
P/NAPS 12.54 12.17 8.10 2.50 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 27/08/07 21/05/07 28/02/07 27/11/06 - - -
Price 2.32 2.73 1.97 1.21 0.48 0.00 0.00 -
P/RPS 17.74 20.70 16.13 9.75 3.82 0.00 0.00 -
P/EPS 57.24 56.88 39.72 37.46 13.69 0.00 0.00 -
EY 1.75 1.76 2.52 2.67 7.31 0.00 0.00 -
DY 0.00 0.00 0.00 0.83 0.00 0.00 0.00 -
P/NAPS 10.24 11.87 9.02 6.17 2.82 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