[STEMLFE] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 115.55%
YoY- 404.94%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 20,456 21,554 21,730 20,136 14,578 13,042 11,296 48.40%
PBT 5,637 6,693 7,920 8,180 3,802 3,648 2,480 72.61%
Tax -122 -12 -10 0 -7 -9 -8 511.91%
NP 5,515 6,681 7,910 8,180 3,795 3,638 2,472 70.48%
-
NP to SH 5,515 6,681 7,910 8,180 3,795 3,638 2,472 70.48%
-
Tax Rate 2.16% 0.18% 0.13% 0.00% 0.18% 0.25% 0.32% -
Total Cost 14,941 14,873 13,820 11,956 10,783 9,404 8,824 41.92%
-
Net Worth 37,829 37,335 37,902 36,034 23,051 17,650 0 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 1,174 - - -
Div Payout % - - - - 30.96% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 37,829 37,335 37,902 36,034 23,051 17,650 0 -
NOSH 164,833 164,835 164,791 164,919 117,492 103,764 92,932 46.37%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 26.96% 31.00% 36.40% 40.62% 26.03% 27.90% 21.88% -
ROE 14.58% 17.90% 20.87% 22.70% 16.46% 20.62% 0.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.41 13.08 13.19 12.21 12.41 12.57 12.16 1.36%
EPS 3.34 4.05 4.80 4.96 3.23 3.51 2.66 16.34%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.2295 0.2265 0.23 0.2185 0.1962 0.1701 0.00 -
Adjusted Per Share Value based on latest NOSH - 164,677
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 8.27 8.71 8.78 8.14 5.89 5.27 4.56 48.55%
EPS 2.23 2.70 3.20 3.31 1.53 1.47 1.00 70.43%
DPS 0.00 0.00 0.00 0.00 0.47 0.00 0.00 -
NAPS 0.1528 0.1508 0.1531 0.1456 0.0931 0.0713 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 - - -
Price 2.73 2.84 2.80 1.77 0.49 0.00 0.00 -
P/RPS 22.00 21.72 21.23 14.50 3.95 0.00 0.00 -
P/EPS 81.59 70.07 58.33 35.69 15.17 0.00 0.00 -
EY 1.23 1.43 1.71 2.80 6.59 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 2.04 0.00 0.00 -
P/NAPS 11.90 12.54 12.17 8.10 2.50 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 28/11/07 27/08/07 21/05/07 28/02/07 27/11/06 - -
Price 1.69 2.32 2.73 1.97 1.21 0.48 0.00 -
P/RPS 13.62 17.74 20.70 16.13 9.75 3.82 0.00 -
P/EPS 50.51 57.24 56.88 39.72 37.46 13.69 0.00 -
EY 1.98 1.75 1.76 2.52 2.67 7.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.83 0.00 0.00 -
P/NAPS 7.36 10.24 11.87 9.02 6.17 2.82 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