[STEMLFE] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
10-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 564.71%
YoY- -68.65%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 5,053 4,562 4,971 3,851 4,290 4,796 2,502 12.42%
PBT 1,718 -121 -2,671 143 617 1,067 310 33.01%
Tax 6 -56 61 -132 -113 -1 -8 -
NP 1,724 -177 -2,610 11 504 1,066 302 33.66%
-
NP to SH 1,724 -521 -2,565 158 504 1,066 302 33.66%
-
Tax Rate -0.35% - - 92.31% 18.31% 0.09% 2.58% -
Total Cost 3,329 4,739 7,581 3,840 3,786 3,730 2,200 7.14%
-
Net Worth 31,196 30,934 33,212 36,118 37,909 30,757 7,220 27.60%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - 1,567 - -
Div Payout % - - - - - 147.06% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 31,196 30,934 33,212 36,118 37,909 30,757 7,220 27.60%
NOSH 164,190 162,812 165,483 157,999 165,185 156,764 55,925 19.65%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 34.12% -3.88% -52.50% 0.29% 11.75% 22.23% 12.07% -
ROE 5.53% -1.68% -7.72% 0.44% 1.33% 3.47% 4.18% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 3.08 2.80 3.00 2.44 2.60 3.06 4.47 -6.01%
EPS 1.05 -0.32 -1.55 0.10 0.31 0.68 0.54 11.71%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.19 0.19 0.2007 0.2286 0.2295 0.1962 0.1291 6.64%
Adjusted Per Share Value based on latest NOSH - 157,999
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 2.04 1.84 2.01 1.56 1.73 1.94 1.01 12.42%
EPS 0.70 -0.21 -1.04 0.06 0.20 0.43 0.12 34.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.63 0.00 -
NAPS 0.126 0.125 0.1342 0.1459 0.1532 0.1243 0.0292 27.58%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 - -
Price 0.19 0.25 0.37 0.77 2.73 0.49 0.00 -
P/RPS 6.17 8.92 12.32 31.59 105.12 16.02 0.00 -
P/EPS 18.10 -78.13 -23.87 770.00 894.75 72.06 0.00 -
EY 5.53 -1.28 -4.19 0.13 0.11 1.39 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.04 0.00 -
P/NAPS 1.00 1.32 1.84 3.37 11.90 2.50 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 28/02/11 04/03/10 10/03/09 29/02/08 28/02/07 - -
Price 0.19 0.22 0.23 0.59 1.69 1.21 0.00 -
P/RPS 6.17 7.85 7.66 24.21 65.07 39.55 0.00 -
P/EPS 18.10 -68.75 -14.84 590.00 553.89 177.94 0.00 -
EY 5.53 -1.45 -6.74 0.17 0.18 0.56 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.83 0.00 -
P/NAPS 1.00 1.16 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