[STEMLFE] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 58.3%
YoY- -151.3%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 14,380 15,824 14,472 13,044 11,324 18,509 19,542 -18.50%
PBT -1,968 -2,950 -372 -1,476 -3,408 1,712 2,090 -
Tax -108 -82 -190 -188 -180 -202 -94 9.70%
NP -2,076 -3,032 -562 -1,664 -3,588 1,510 1,996 -
-
NP to SH -1,912 -2,820 -340 -1,416 -3,396 1,505 1,793 -
-
Tax Rate - - - - - 11.80% 4.50% -
Total Cost 16,456 18,856 15,034 14,708 14,912 16,999 17,546 -4.18%
-
Net Worth 32,602 33,097 37,399 36,223 36,623 37,806 32,237 0.75%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 1,649 2,266 - - - - -
Div Payout % - 0.00% 0.00% - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 32,602 33,097 37,399 36,223 36,623 37,806 32,237 0.75%
NOSH 164,827 164,912 169,999 164,651 166,470 165,384 141,578 10.67%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -14.44% -19.16% -3.89% -12.76% -31.68% 8.16% 10.21% -
ROE -5.86% -8.52% -0.91% -3.91% -9.27% 3.98% 5.56% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 8.72 9.60 8.51 7.92 6.80 11.19 13.80 -26.38%
EPS -1.16 -1.71 -0.20 -0.86 -2.04 0.91 1.27 -
DPS 0.00 1.00 1.33 0.00 0.00 0.00 0.00 -
NAPS 0.1978 0.2007 0.22 0.22 0.22 0.2286 0.2277 -8.96%
Adjusted Per Share Value based on latest NOSH - 156,666
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 5.81 6.39 5.85 5.27 4.58 7.48 7.90 -18.53%
EPS -0.77 -1.14 -0.14 -0.57 -1.37 0.61 0.72 -
DPS 0.00 0.67 0.92 0.00 0.00 0.00 0.00 -
NAPS 0.1317 0.1337 0.1511 0.1464 0.148 0.1528 0.1303 0.71%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.24 0.37 0.43 0.57 0.53 0.77 0.78 -
P/RPS 2.75 3.86 5.05 7.19 7.79 6.88 5.65 -38.15%
P/EPS -20.69 -21.64 -215.00 -66.28 -25.98 84.62 61.58 -
EY -4.83 -4.62 -0.47 -1.51 -3.85 1.18 1.62 -
DY 0.00 2.70 3.10 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.84 1.95 2.59 2.41 3.37 3.43 -50.10%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 04/03/10 26/11/09 20/08/09 26/05/09 10/03/09 26/11/08 -
Price 0.23 0.23 0.38 0.51 0.57 0.59 0.80 -
P/RPS 2.64 2.40 4.46 6.44 8.38 5.27 5.80 -40.85%
P/EPS -19.83 -13.45 -190.00 -59.30 -27.94 64.84 63.16 -
EY -5.04 -7.43 -0.53 -1.69 -3.58 1.54 1.58 -
DY 0.00 4.35 3.51 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.15 1.73 2.32 2.59 2.58 3.51 -52.23%

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