[STEMLFE] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -87.65%
YoY- -66.7%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 18,509 14,657 9,202 3,611 20,456 16,166 10,865 42.40%
PBT 1,712 1,568 1,462 703 5,637 5,020 3,960 -42.67%
Tax -202 -71 -56 -22 -122 -9 -5 1064.26%
NP 1,510 1,497 1,406 681 5,515 5,011 3,955 -47.21%
-
NP to SH 1,505 1,345 1,380 681 5,515 5,011 3,955 -47.33%
-
Tax Rate 11.80% 4.53% 3.83% 3.13% 2.16% 0.18% 0.13% -
Total Cost 16,999 13,160 7,796 2,930 14,941 11,155 6,910 81.73%
-
Net Worth 37,806 32,237 38,624 38,800 37,829 37,335 37,902 -0.16%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 37,806 32,237 38,624 38,800 37,829 37,335 37,902 -0.16%
NOSH 165,384 141,578 156,818 166,097 164,833 164,835 164,791 0.23%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.16% 10.21% 15.28% 18.86% 26.96% 31.00% 36.40% -
ROE 3.98% 4.17% 3.57% 1.76% 14.58% 13.42% 10.43% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 11.19 10.35 5.87 2.17 12.41 9.81 6.59 42.10%
EPS 0.91 0.95 0.88 0.41 3.34 3.04 2.40 -47.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2286 0.2277 0.2463 0.2336 0.2295 0.2265 0.23 -0.40%
Adjusted Per Share Value based on latest NOSH - 166,097
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 7.48 5.92 3.72 1.46 8.27 6.53 4.39 42.42%
EPS 0.61 0.54 0.56 0.28 2.23 2.02 1.60 -47.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1528 0.1303 0.1561 0.1568 0.1528 0.1508 0.1531 -0.13%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.77 0.78 1.17 1.40 2.73 2.84 2.80 -
P/RPS 6.88 7.53 19.94 64.40 22.00 28.96 42.47 -70.11%
P/EPS 84.62 82.11 132.95 341.46 81.59 93.42 116.67 -19.19%
EY 1.18 1.22 0.75 0.29 1.23 1.07 0.86 23.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 3.43 4.75 5.99 11.90 12.54 12.17 -57.35%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 10/03/09 26/11/08 27/08/08 27/05/08 29/02/08 28/11/07 27/08/07 -
Price 0.59 0.80 1.23 1.65 1.69 2.32 2.73 -
P/RPS 5.27 7.73 20.96 75.90 13.62 23.66 41.41 -74.54%
P/EPS 64.84 84.21 139.77 402.44 50.51 76.32 113.75 -31.13%
EY 1.54 1.19 0.72 0.25 1.98 1.31 0.88 44.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 3.51 4.99 7.06 7.36 10.24 11.87 -63.68%

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