[STEMLFE] YoY Quarter Result on 31-Mar-2009 [#1]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -637.34%
YoY- -224.67%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 4,296 3,841 3,595 2,831 3,611 5,034 2,594 8.76%
PBT 381 317 -492 -852 703 2,045 405 -1.01%
Tax -50 -46 -27 -45 -22 -3 0 -
NP 331 271 -519 -897 681 2,042 405 -3.30%
-
NP to SH 331 271 -478 -849 681 2,042 405 -3.30%
-
Tax Rate 13.12% 14.51% - - 3.13% 0.15% 0.00% -
Total Cost 3,965 3,570 4,114 3,728 2,930 2,992 2,189 10.39%
-
Net Worth 31,444 30,487 32,602 36,623 38,800 35,982 0 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - 1,693 - - - - - -
Div Payout % - 625.00% - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 31,444 30,487 32,602 36,623 38,800 35,982 0 -
NOSH 165,499 169,375 164,827 166,470 166,097 164,677 69,827 15.45%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 7.70% 7.06% -14.44% -31.68% 18.86% 40.56% 15.61% -
ROE 1.05% 0.89% -1.47% -2.32% 1.76% 5.68% 0.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2.60 2.27 2.18 1.70 2.17 3.06 3.71 -5.74%
EPS 0.20 0.16 -0.29 -0.51 0.41 1.24 0.58 -16.24%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.1978 0.22 0.2336 0.2185 0.00 -
Adjusted Per Share Value based on latest NOSH - 166,470
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1.74 1.55 1.45 1.14 1.46 2.03 1.05 8.77%
EPS 0.13 0.11 -0.19 -0.34 0.28 0.83 0.16 -3.39%
DPS 0.00 0.68 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1271 0.1232 0.1317 0.148 0.1568 0.1454 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 - -
Price 0.19 0.23 0.24 0.53 1.40 1.77 0.00 -
P/RPS 7.32 10.14 11.00 31.17 64.40 57.90 0.00 -
P/EPS 95.00 143.75 -82.76 -103.92 341.46 142.74 0.00 -
EY 1.05 0.70 -1.21 -0.96 0.29 0.70 0.00 -
DY 0.00 4.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.28 1.21 2.41 5.99 8.10 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 23/05/11 26/05/10 26/05/09 27/05/08 21/05/07 - -
Price 0.27 0.24 0.23 0.57 1.65 1.97 0.00 -
P/RPS 10.40 10.58 10.55 33.52 75.90 64.44 0.00 -
P/EPS 135.00 150.00 -79.31 -111.76 402.44 158.87 0.00 -
EY 0.74 0.67 -1.26 -0.89 0.25 0.63 0.00 -
DY 0.00 4.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.33 1.16 2.59 7.06 9.02 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