Highlights

[STELLA] QoQ TTM Result on 2017-09-30 [#2]

Stock [STELLA]: STELLA HOLDINGS BERHAD
Announcement Date 21-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     -862.91%    YoY -     -178.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 27,545 24,560 34,621 45,781 66,327 87,497 71,098 -46.95%
  QoQ % 12.15% -29.06% -24.38% -30.98% -24.20% 23.07% -
  Horiz. % 38.74% 34.54% 48.69% 64.39% 93.29% 123.07% 100.00%
PBT -8,989 -10,402 -2,436 -700 857 2,695 1,128 -
  QoQ % 13.58% -327.01% -248.00% -181.68% -68.20% 138.92% -
  Horiz. % -796.90% -922.16% -215.96% -62.06% 75.98% 238.92% 100.00%
Tax 114 125 -531 -714 -835 -1,010 -385 -
  QoQ % -8.80% 123.54% 25.63% 14.49% 17.33% -162.34% -
  Horiz. % -29.61% -32.47% 137.92% 185.45% 216.88% 262.34% 100.00%
NP -8,875 -10,277 -2,967 -1,414 22 1,685 743 -
  QoQ % 13.64% -246.38% -109.83% -6,527.27% -98.69% 126.78% -
  Horiz. % -1,194.48% -1,383.18% -399.33% -190.31% 2.96% 226.78% 100.00%
NP to SH -9,174 -10,108 -2,688 -1,152 151 1,622 640 -
  QoQ % 9.24% -276.04% -133.33% -862.91% -90.69% 153.44% -
  Horiz. % -1,433.44% -1,579.38% -420.00% -180.00% 23.59% 253.44% 100.00%
Tax Rate - % - % - % - % 97.43 % 37.48 % 34.13 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 159.95% 9.82% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 285.47% 109.82% 100.00%
Total Cost 36,420 34,837 37,588 47,195 66,305 85,812 70,355 -35.61%
  QoQ % 4.54% -7.32% -20.36% -28.82% -22.73% 21.97% -
  Horiz. % 51.77% 49.52% 53.43% 67.08% 94.24% 121.97% 100.00%
Net Worth 50,250 50,919 56,950 58,959 59,629 60,970 59,629 -10.81%
  QoQ % -1.32% -10.59% -3.41% -1.12% -2.20% 2.25% -
  Horiz. % 84.27% 85.39% 95.51% 98.88% 100.00% 102.25% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 50,250 50,919 56,950 58,959 59,629 60,970 59,629 -10.81%
  QoQ % -1.32% -10.59% -3.41% -1.12% -2.20% 2.25% -
  Horiz. % 84.27% 85.39% 95.51% 98.88% 100.00% 102.25% 100.00%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -32.22 % -41.84 % -8.57 % -3.09 % 0.03 % 1.93 % 1.05 % -
  QoQ % 22.99% -388.21% -177.35% -10,400.00% -98.45% 83.81% -
  Horiz. % -3,068.57% -3,984.76% -816.19% -294.29% 2.86% 183.81% 100.00%
ROE -18.26 % -19.85 % -4.72 % -1.95 % 0.25 % 2.66 % 1.07 % -
  QoQ % 8.01% -320.55% -142.05% -880.00% -90.60% 148.60% -
  Horiz. % -1,706.54% -1,855.14% -441.12% -182.24% 23.36% 248.60% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 41.11 36.66 51.67 68.33 99.00 130.59 106.12 -46.95%
  QoQ % 12.14% -29.05% -24.38% -30.98% -24.19% 23.06% -
  Horiz. % 38.74% 34.55% 48.69% 64.39% 93.29% 123.06% 100.00%
EPS -13.69 -15.09 -4.01 -1.72 0.23 2.42 0.96 -
  QoQ % 9.28% -276.31% -133.14% -847.83% -90.50% 152.08% -
  Horiz. % -1,426.04% -1,571.88% -417.71% -179.17% 23.96% 252.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7500 0.7600 0.8500 0.8800 0.8900 0.9100 0.8900 -10.81%
  QoQ % -1.32% -10.59% -3.41% -1.12% -2.20% 2.25% -
  Horiz. % 84.27% 85.39% 95.51% 98.88% 100.00% 102.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 41.11 36.66 51.67 68.33 99.00 130.59 106.12 -46.95%
  QoQ % 12.14% -29.05% -24.38% -30.98% -24.19% 23.06% -
  Horiz. % 38.74% 34.55% 48.69% 64.39% 93.29% 123.06% 100.00%
EPS -13.69 -15.09 -4.01 -1.72 0.23 2.42 0.96 -
  QoQ % 9.28% -276.31% -133.14% -847.83% -90.50% 152.08% -
  Horiz. % -1,426.04% -1,571.88% -417.71% -179.17% 23.96% 252.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7500 0.7600 0.8500 0.8800 0.8900 0.9100 0.8900 -10.81%
  QoQ % -1.32% -10.59% -3.41% -1.12% -2.20% 2.25% -
  Horiz. % 84.27% 85.39% 95.51% 98.88% 100.00% 102.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.2650 0.2850 0.3400 0.3550 0.4650 0.3200 0.3400 -
P/RPS 0.64 0.78 0.66 0.52 0.47 0.25 0.32 58.94%
  QoQ % -17.95% 18.18% 26.92% 10.64% 88.00% -21.87% -
  Horiz. % 200.00% 243.75% 206.25% 162.50% 146.88% 78.12% 100.00%
P/EPS -1.94 -1.89 -8.47 -20.65 206.32 13.22 35.59 -
  QoQ % -2.65% 77.69% 58.98% -110.01% 1,460.67% -62.85% -
  Horiz. % -5.45% -5.31% -23.80% -58.02% 579.71% 37.15% 100.00%
EY -51.67 -52.94 -11.80 -4.84 0.48 7.57 2.81 -
  QoQ % 2.40% -348.64% -143.80% -1,108.33% -93.66% 169.40% -
  Horiz. % -1,838.79% -1,883.99% -419.93% -172.24% 17.08% 269.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.35 0.38 0.40 0.40 0.52 0.35 0.38 -5.35%
  QoQ % -7.89% -5.00% 0.00% -23.08% 48.57% -7.89% -
  Horiz. % 92.11% 100.00% 105.26% 105.26% 136.84% 92.11% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 22/05/18 27/02/18 21/11/17 22/08/17 24/05/17 21/02/17 -
Price 0.2850 0.2700 0.3300 0.3750 0.4500 0.3550 0.3150 -
P/RPS 0.69 0.74 0.64 0.55 0.45 0.27 0.30 74.51%
  QoQ % -6.76% 15.63% 16.36% 22.22% 66.67% -10.00% -
  Horiz. % 230.00% 246.67% 213.33% 183.33% 150.00% 90.00% 100.00%
P/EPS -2.08 -1.79 -8.23 -21.81 199.67 14.66 32.98 -
  QoQ % -16.20% 78.25% 62.27% -110.92% 1,262.01% -55.55% -
  Horiz. % -6.31% -5.43% -24.95% -66.13% 605.43% 44.45% 100.00%
EY -48.04 -55.88 -12.16 -4.59 0.50 6.82 3.03 -
  QoQ % 14.03% -359.54% -164.92% -1,018.00% -92.67% 125.08% -
  Horiz. % -1,585.48% -1,844.22% -401.32% -151.49% 16.50% 225.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.38 0.36 0.39 0.43 0.51 0.39 0.35 5.65%
  QoQ % 5.56% -7.69% -9.30% -15.69% 30.77% 11.43% -
  Horiz. % 108.57% 102.86% 111.43% 122.86% 145.71% 111.43% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

345  380  484  1051 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.115+0.025 
 TDM 0.305+0.03 
 PUC 0.055+0.02 
 HSI-C7K 0.265-0.01 
 SANICHI 0.060.00 
 ARMADA 0.465-0.01 
 RSAWIT 0.34+0.04 
 INSAS-WB 0.01+0.005 
 MUDAJYA 0.420.00 
 FGV 1.41+0.09 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers