[STEMLFE] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 39.06%
YoY- 85.85%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 15,824 18,509 20,456 14,578 7,577 20.19%
PBT -2,950 1,712 5,637 3,802 2,049 -
Tax -82 -202 -122 -7 -7 84.92%
NP -3,032 1,510 5,515 3,795 2,042 -
-
NP to SH -2,820 1,505 5,515 3,795 2,042 -
-
Tax Rate - 11.80% 2.16% 0.18% 0.34% -
Total Cost 18,856 16,999 14,941 10,783 5,535 35.82%
-
Net Worth 33,097 37,806 37,829 23,051 4,537 64.28%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 1,649 - - 1,174 - -
Div Payout % 0.00% - - 30.96% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 33,097 37,806 37,829 23,051 4,537 64.28%
NOSH 164,912 165,384 164,833 117,492 35,146 47.13%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -19.16% 8.16% 26.96% 26.03% 26.95% -
ROE -8.52% 3.98% 14.58% 16.46% 45.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 9.60 11.19 12.41 12.41 21.56 -18.30%
EPS -1.71 0.91 3.34 3.23 5.81 -
DPS 1.00 0.00 0.00 1.00 0.00 -
NAPS 0.2007 0.2286 0.2295 0.1962 0.1291 11.65%
Adjusted Per Share Value based on latest NOSH - 156,764
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 6.39 7.48 8.27 5.89 3.06 20.19%
EPS -1.14 0.61 2.23 1.53 0.83 -
DPS 0.67 0.00 0.00 0.47 0.00 -
NAPS 0.1337 0.1528 0.1528 0.0931 0.0183 64.35%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 - -
Price 0.37 0.77 2.73 0.49 0.00 -
P/RPS 3.86 6.88 22.00 3.95 0.00 -
P/EPS -21.64 84.62 81.59 15.17 0.00 -
EY -4.62 1.18 1.23 6.59 0.00 -
DY 2.70 0.00 0.00 2.04 0.00 -
P/NAPS 1.84 3.37 11.90 2.50 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 04/03/10 10/03/09 29/02/08 28/02/07 - -
Price 0.23 0.59 1.69 1.21 0.00 -
P/RPS 2.40 5.27 13.62 9.75 0.00 -
P/EPS -13.45 64.84 50.51 37.46 0.00 -
EY -7.43 1.54 1.98 2.67 0.00 -
DY 4.35 0.00 0.00 0.83 0.00 -
P/NAPS 1.15 2.58 7.36 6.17 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