[STEMLFE] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 105.19%
YoY--%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 5,034 4,796 4,134 3,054 2,594 2,502 2,427 62.71%
PBT 2,045 1,067 1,496 835 405 310 890 74.21%
Tax -3 -1 -2 -4 0 -8 0 -
NP 2,042 1,066 1,494 831 405 302 890 74.04%
-
NP to SH 2,042 1,066 1,494 831 405 302 890 74.04%
-
Tax Rate 0.15% 0.09% 0.13% 0.48% 0.00% 2.58% 0.00% -
Total Cost 2,992 3,730 2,640 2,223 2,189 2,200 1,537 55.96%
-
Net Worth 35,982 30,757 21,177 0 0 7,220 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 1,567 - - - - - -
Div Payout % - 147.06% - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 35,982 30,757 21,177 0 0 7,220 0 -
NOSH 164,677 156,764 124,499 117,042 69,827 55,925 50,000 121.52%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 40.56% 22.23% 36.14% 27.21% 15.61% 12.07% 36.67% -
ROE 5.68% 3.47% 7.05% 0.00% 0.00% 4.18% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 3.06 3.06 3.32 2.61 3.71 4.47 4.85 -26.45%
EPS 1.24 0.68 1.20 0.71 0.58 0.54 1.78 -21.43%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2185 0.1962 0.1701 0.00 0.00 0.1291 0.00 -
Adjusted Per Share Value based on latest NOSH - 117,042
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 2.03 1.94 1.67 1.23 1.05 1.01 0.98 62.56%
EPS 0.83 0.43 0.60 0.34 0.16 0.12 0.36 74.61%
DPS 0.00 0.63 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1454 0.1243 0.0856 0.00 0.00 0.0292 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 - - - - - -
Price 1.77 0.49 0.00 0.00 0.00 0.00 0.00 -
P/RPS 57.90 16.02 0.00 0.00 0.00 0.00 0.00 -
P/EPS 142.74 72.06 0.00 0.00 0.00 0.00 0.00 -
EY 0.70 1.39 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 2.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.10 2.50 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 28/02/07 27/11/06 - - - - -
Price 1.97 1.21 0.48 0.00 0.00 0.00 0.00 -
P/RPS 64.44 39.55 14.46 0.00 0.00 0.00 0.00 -
P/EPS 158.87 177.94 40.00 0.00 0.00 0.00 0.00 -
EY 0.63 0.56 2.50 0.00 0.00 0.00 0.00 -
DY 0.00 0.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.02 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