[STEMLFE] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 79.78%
YoY- 67.87%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 5,831 5,034 4,796 4,134 3,054 2,594 2,502 76.05%
PBT 1,915 2,045 1,067 1,496 835 405 310 237.79%
Tax -2 -3 -1 -2 -4 0 -8 -60.41%
NP 1,913 2,042 1,066 1,494 831 405 302 243.51%
-
NP to SH 1,913 2,042 1,066 1,494 831 405 302 243.51%
-
Tax Rate 0.10% 0.15% 0.09% 0.13% 0.48% 0.00% 2.58% -
Total Cost 3,918 2,992 3,730 2,640 2,223 2,189 2,200 47.07%
-
Net Worth 37,930 35,982 30,757 21,177 0 0 7,220 203.12%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 1,567 - - - - -
Div Payout % - - 147.06% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 37,930 35,982 30,757 21,177 0 0 7,220 203.12%
NOSH 164,913 164,677 156,764 124,499 117,042 69,827 55,925 106.04%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 32.81% 40.56% 22.23% 36.14% 27.21% 15.61% 12.07% -
ROE 5.04% 5.68% 3.47% 7.05% 0.00% 0.00% 4.18% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.54 3.06 3.06 3.32 2.61 3.71 4.47 -14.43%
EPS 1.16 1.24 0.68 1.20 0.71 0.58 0.54 66.71%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.2185 0.1962 0.1701 0.00 0.00 0.1291 47.11%
Adjusted Per Share Value based on latest NOSH - 124,499
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.36 2.03 1.94 1.67 1.23 1.05 1.01 76.36%
EPS 0.77 0.83 0.43 0.60 0.34 0.16 0.12 246.48%
DPS 0.00 0.00 0.63 0.00 0.00 0.00 0.00 -
NAPS 0.1533 0.1454 0.1243 0.0856 0.00 0.00 0.0292 202.98%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 - - - - -
Price 2.80 1.77 0.49 0.00 0.00 0.00 0.00 -
P/RPS 79.19 57.90 16.02 0.00 0.00 0.00 0.00 -
P/EPS 241.38 142.74 72.06 0.00 0.00 0.00 0.00 -
EY 0.41 0.70 1.39 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 2.04 0.00 0.00 0.00 0.00 -
P/NAPS 12.17 8.10 2.50 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 21/05/07 28/02/07 27/11/06 - - - -
Price 2.73 1.97 1.21 0.48 0.00 0.00 0.00 -
P/RPS 77.21 64.44 39.55 14.46 0.00 0.00 0.00 -
P/EPS 235.34 158.87 177.94 40.00 0.00 0.00 0.00 -
EY 0.42 0.63 0.56 2.50 0.00 0.00 0.00 -
DY 0.00 0.00 0.83 0.00 0.00 0.00 0.00 -
P/NAPS 11.87 9.02 6.17 2.82 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