[STEMLFE] QoQ TTM 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- -6.65%
YoY- 100.73%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 18,792 19,033 20,456 20,962 19,795 17,018 14,578 18.46%
PBT 3,160 4,295 5,637 6,087 6,519 5,439 3,799 -11.56%
Tax -194 -140 -121 -9 -8 -10 -7 817.65%
NP 2,966 4,155 5,516 6,078 6,511 5,429 3,792 -15.12%
-
NP to SH 2,940 4,155 5,516 6,078 6,511 5,429 3,792 -15.61%
-
Tax Rate 6.14% 3.26% 2.15% 0.15% 0.12% 0.18% 0.18% -
Total Cost 15,826 14,878 14,940 14,884 13,284 11,589 10,786 29.15%
-
Net Worth 0 0 37,909 37,407 37,930 35,982 30,757 -
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 % - - - 25.79% - - - -
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 0 0 37,909 37,407 37,930 35,982 30,757 -
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 15.78% 21.83% 26.97% 29.00% 32.89% 31.90% 26.01% -
ROE 0.00% 0.00% 14.55% 16.25% 17.17% 15.09% 12.33% -
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 12.65 11.46 12.38 12.69 12.00 10.33 9.30 22.78%
EPS 1.98 2.50 3.34 3.68 3.95 3.30 2.42 -12.53%
DPS 0.00 0.00 0.00 0.95 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.2295 0.2265 0.23 0.2185 0.1962 -
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 7.59 7.69 8.27 8.47 8.00 6.88 5.89 18.43%
EPS 1.19 1.68 2.23 2.46 2.63 2.19 1.53 -15.43%
DPS 0.00 0.00 0.00 0.63 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.1532 0.1511 0.1533 0.1454 0.1243 -
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 9.25 12.22 22.05 22.38 23.33 17.13 5.27 45.55%
P/EPS 59.10 55.97 81.75 77.17 70.92 53.69 20.26 104.29%
EY 1.69 1.79 1.22 1.30 1.41 1.86 4.94 -51.11%
DY 0.00 0.00 0.00 0.33 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 11.90 12.54 12.17 8.10 2.50 -
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 - - -
Price 1.23 1.65 1.69 2.32 2.73 0.00 0.00 -
P/RPS 9.72 14.40 13.65 18.28 22.74 0.00 0.00 -
P/EPS 62.13 65.96 50.61 63.04 69.15 0.00 0.00 -
EY 1.61 1.52 1.98 1.59 1.45 0.00 0.00 -
DY 0.00 0.00 0.00 0.41 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 7.36 10.24 11.87 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