[STEMLFE] YoY 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
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 16,924 14,704 18,947 20,962 12,284 8.33%
PBT -2,614 -136 2,208 6,087 3,042 -
Tax 4 -275 -206 -9 -14 -
NP -2,610 -411 2,002 6,078 3,028 -
-
NP to SH -2,422 -97 1,849 6,078 3,028 -
-
Tax Rate - - 9.33% 0.15% 0.46% -
Total Cost 19,534 15,115 16,945 14,884 9,256 20.51%
-
Net Worth 31,715 36,911 0 37,407 21,177 10.61%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 1,669 - - 1,567 - -
Div Payout % 0.00% - - 25.79% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 31,715 36,911 0 37,407 21,177 10.61%
NOSH 166,923 167,777 48,571 165,156 124,499 7.60%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -15.42% -2.80% 10.57% 29.00% 24.65% -
ROE -7.64% -0.26% 0.00% 16.25% 14.30% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 10.14 8.76 39.01 12.69 9.87 0.67%
EPS -1.45 -0.06 3.81 3.68 2.43 -
DPS 1.00 0.00 0.00 0.95 0.00 -
NAPS 0.19 0.22 0.00 0.2265 0.1701 2.80%
Adjusted Per Share Value based on latest NOSH - 165,156
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.84 5.94 7.66 8.47 4.96 8.36%
EPS -0.98 -0.04 0.75 2.46 1.22 -
DPS 0.67 0.00 0.00 0.63 0.00 -
NAPS 0.1281 0.1491 0.00 0.1511 0.0856 10.59%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 - -
Price 0.29 0.43 0.78 2.84 0.00 -
P/RPS 2.86 4.91 2.00 22.38 0.00 -
P/EPS -19.99 -743.76 20.49 77.17 0.00 -
EY -5.00 -0.13 4.88 1.30 0.00 -
DY 3.45 0.00 0.00 0.33 0.00 -
P/NAPS 1.53 1.95 0.00 12.54 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/10 26/11/09 26/11/08 28/11/07 - -
Price 0.25 0.38 0.80 2.32 0.00 -
P/RPS 2.47 4.34 2.05 18.28 0.00 -
P/EPS -17.23 -657.27 21.02 63.04 0.00 -
EY -5.80 -0.15 4.76 1.59 0.00 -
DY 4.00 0.00 0.00 0.41 0.00 -
P/NAPS 1.32 1.73 0.00 10.24 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