[STEMLFE] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -80.17%
YoY--%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 14,578 9,782 5,648 2,594 7,577 5,075 132.27%
PBT 3,802 2,736 1,240 405 2,049 1,739 86.77%
Tax -7 -7 -4 0 -7 0 -
NP 3,795 2,729 1,236 405 2,042 1,739 86.50%
-
NP to SH 3,795 2,729 1,236 405 2,042 1,739 86.50%
-
Tax Rate 0.18% 0.26% 0.32% 0.00% 0.34% 0.00% -
Total Cost 10,783 7,053 4,412 2,189 5,535 3,336 155.23%
-
Net Worth 23,051 17,650 0 0 4,537 0 -
Dividend
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
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 23,051 17,650 0 0 4,537 0 -
NOSH 117,492 103,764 92,932 69,827 35,146 28,649 208.68%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 26.03% 27.90% 21.88% 15.61% 26.95% 34.27% -
ROE 16.46% 15.46% 0.00% 0.00% 45.00% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 12.41 9.43 6.08 3.71 21.56 17.71 -24.72%
EPS 3.23 2.63 1.33 0.58 5.81 6.07 -39.58%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1962 0.1701 0.00 0.00 0.1291 0.00 -
Adjusted Per Share Value based on latest NOSH - 69,827
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 5.89 3.95 2.28 1.05 3.06 2.05 132.32%
EPS 1.53 1.10 0.50 0.16 0.83 0.70 86.73%
DPS 0.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0931 0.0713 0.00 0.00 0.0183 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/12/06 - - - - - -
Price 0.49 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.95 0.00 0.00 0.00 0.00 0.00 -
P/EPS 15.17 0.00 0.00 0.00 0.00 0.00 -
EY 6.59 0.00 0.00 0.00 0.00 0.00 -
DY 2.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/02/07 27/11/06 - - - - -
Price 1.21 0.48 0.00 0.00 0.00 0.00 -
P/RPS 9.75 5.09 0.00 0.00 0.00 0.00 -
P/EPS 37.46 18.25 0.00 0.00 0.00 0.00 -
EY 2.67 5.48 0.00 0.00 0.00 0.00 -
DY 0.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 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