[STEMLFE] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 43.17%
YoY--%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 20,456 20,962 19,795 17,018 14,578 12,284 10,577 55.04%
PBT 5,637 6,087 6,519 5,439 3,799 3,042 2,440 74.49%
Tax -121 -9 -8 -10 -7 -14 -12 364.77%
NP 5,516 6,078 6,511 5,429 3,792 3,028 2,428 72.55%
-
NP to SH 5,516 6,078 6,511 5,429 3,792 3,028 2,428 72.55%
-
Tax Rate 2.15% 0.15% 0.12% 0.18% 0.18% 0.46% 0.49% -
Total Cost 14,940 14,884 13,284 11,589 10,786 9,256 8,149 49.62%
-
Net Worth 37,909 37,407 37,930 35,982 30,757 21,177 0 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 1,567 - - - - - -
Div Payout % - 25.79% - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 37,909 37,407 37,930 35,982 30,757 21,177 0 -
NOSH 165,185 165,156 164,913 164,677 156,764 124,499 117,042 25.74%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 26.97% 29.00% 32.89% 31.90% 26.01% 24.65% 22.96% -
ROE 14.55% 16.25% 17.17% 15.09% 12.33% 14.30% 0.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.38 12.69 12.00 10.33 9.30 9.87 9.04 23.24%
EPS 3.34 3.68 3.95 3.30 2.42 2.43 2.07 37.44%
DPS 0.00 0.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2295 0.2265 0.23 0.2185 0.1962 0.1701 0.00 -
Adjusted Per Share Value based on latest NOSH - 164,677
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 8.27 8.47 8.00 6.88 5.89 4.96 4.27 55.18%
EPS 2.23 2.46 2.63 2.19 1.53 1.22 0.98 72.74%
DPS 0.00 0.63 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1532 0.1511 0.1533 0.1454 0.1243 0.0856 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 - - -
Price 2.73 2.84 2.80 1.77 0.49 0.00 0.00 -
P/RPS 22.05 22.38 23.33 17.13 5.27 0.00 0.00 -
P/EPS 81.75 77.17 70.92 53.69 20.26 0.00 0.00 -
EY 1.22 1.30 1.41 1.86 4.94 0.00 0.00 -
DY 0.00 0.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.90 12.54 12.17 8.10 2.50 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 28/11/07 27/08/07 - - - - -
Price 1.69 2.32 2.73 0.00 0.00 0.00 0.00 -
P/RPS 13.65 18.28 22.74 0.00 0.00 0.00 0.00 -
P/EPS 50.61 63.04 69.15 0.00 0.00 0.00 0.00 -
EY 1.98 1.59 1.45 0.00 0.00 0.00 0.00 -
DY 0.00 0.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.36 10.24 11.87 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