[STEMLFE] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -44.75%
YoY- -29.25%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 5,590 3,611 4,290 5,301 5,831 5,034 4,796 10.76%
PBT 780 703 617 1,060 1,915 2,045 1,067 -18.86%
Tax -56 -22 -113 -3 -2 -3 -1 1367.31%
NP 724 681 504 1,057 1,913 2,042 1,066 -22.75%
-
NP to SH 698 681 504 1,057 1,913 2,042 1,066 -24.61%
-
Tax Rate 7.18% 3.13% 18.31% 0.28% 0.10% 0.15% 0.09% -
Total Cost 4,866 2,930 3,786 4,244 3,918 2,992 3,730 19.41%
-
Net Worth 36,578 38,800 37,909 37,407 37,930 35,982 30,757 12.26%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 1,567 -
Div Payout % - - - - - - 147.06% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 36,578 38,800 37,909 37,407 37,930 35,982 30,757 12.26%
NOSH 148,510 166,097 165,185 165,156 164,913 164,677 156,764 -3.54%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.95% 18.86% 11.75% 19.94% 32.81% 40.56% 22.23% -
ROE 1.91% 1.76% 1.33% 2.83% 5.04% 5.68% 3.47% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 3.76 2.17 2.60 3.21 3.54 3.06 3.06 14.73%
EPS 0.47 0.41 0.31 0.64 1.16 1.24 0.68 -21.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.2463 0.2336 0.2295 0.2265 0.23 0.2185 0.1962 16.38%
Adjusted Per Share Value based on latest NOSH - 165,156
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.26 1.46 1.73 2.14 2.36 2.03 1.94 10.72%
EPS 0.28 0.28 0.20 0.43 0.77 0.83 0.43 -24.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.63 -
NAPS 0.1478 0.1568 0.1532 0.1511 0.1533 0.1454 0.1243 12.24%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.17 1.40 2.73 2.84 2.80 1.77 0.49 -
P/RPS 31.08 64.40 105.12 88.48 79.19 57.90 16.02 55.61%
P/EPS 248.94 341.46 894.75 443.75 241.38 142.74 72.06 128.69%
EY 0.40 0.29 0.11 0.23 0.41 0.70 1.39 -56.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.04 -
P/NAPS 4.75 5.99 11.90 12.54 12.17 8.10 2.50 53.46%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 27/05/08 29/02/08 28/11/07 27/08/07 21/05/07 28/02/07 -
Price 1.23 1.65 1.69 2.32 2.73 1.97 1.21 -
P/RPS 32.68 75.90 65.07 72.28 77.21 64.44 39.55 -11.95%
P/EPS 261.70 402.44 553.89 362.50 235.34 158.87 177.94 29.35%
EY 0.38 0.25 0.18 0.28 0.42 0.63 0.56 -22.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
P/NAPS 4.99 7.06 7.36 10.24 11.87 9.02 6.17 -13.20%

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