[STEMLFE] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -297.38%
YoY- -314.5%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 19,194 9,604 18,992 17,270 17,068 16,980 15,837 13.66%
PBT -571 5 4,612 -1,406 1,092 -1,487 108 -
Tax -27 170 1,064 -252 -252 -331 -252 -77.41%
NP -599 175 5,676 -1,658 840 -1,818 -144 158.42%
-
NP to SH -599 175 5,676 -1,658 840 -1,818 -144 158.42%
-
Tax Rate - -3,400.00% -23.07% - 23.08% - 233.33% -
Total Cost 19,793 9,429 13,316 18,928 16,228 18,798 15,981 15.31%
-
Net Worth 23,965 25,140 24,583 25,121 26,250 24,904 29,700 -13.31%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - 7,471 - -
Div Payout % - - - - - 0.00% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 23,965 25,140 24,583 25,121 26,250 24,904 29,700 -13.31%
NOSH 249,642 251,153 245,833 251,212 262,500 249,041 270,000 -5.08%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -3.12% 1.82% 29.89% -9.60% 4.92% -10.71% -0.91% -
ROE -2.50% 0.70% 23.09% -6.60% 3.20% -7.30% -0.48% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 7.69 3.82 7.73 6.87 6.50 6.82 5.87 19.70%
EPS -0.24 0.07 2.28 -0.66 0.32 -0.73 -0.05 184.28%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.096 0.1001 0.10 0.10 0.10 0.10 0.11 -8.66%
Adjusted Per Share Value based on latest NOSH - 247,142
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 7.76 3.88 7.67 6.98 6.90 6.86 6.40 13.69%
EPS -0.24 0.07 2.29 -0.67 0.34 -0.73 -0.06 151.77%
DPS 0.00 0.00 0.00 0.00 0.00 3.02 0.00 -
NAPS 0.0968 0.1016 0.0993 0.1015 0.1061 0.1006 0.12 -13.33%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.475 0.445 0.38 0.35 0.42 0.405 0.505 -
P/RPS 6.18 11.64 4.92 5.09 0.00 5.94 8.61 -19.81%
P/EPS -197.92 638.65 16.46 -53.03 0.00 -55.48 -946.88 -64.74%
EY -0.51 0.16 6.08 -1.89 0.00 -1.80 -0.11 177.78%
DY 0.00 0.00 0.00 0.00 0.00 7.41 0.00 -
P/NAPS 4.95 4.45 3.80 3.50 0.00 4.05 4.59 5.15%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 10/05/16 11/02/16 09/11/15 24/08/15 08/05/15 11/02/15 10/11/14 -
Price 0.48 0.45 0.405 0.325 0.42 0.445 0.45 -
P/RPS 6.24 11.77 5.24 4.73 0.00 6.53 7.67 -12.84%
P/EPS -200.00 645.82 17.54 -49.24 0.00 -60.96 -843.75 -61.66%
EY -0.50 0.15 5.70 -2.03 0.00 -1.64 -0.12 158.71%
DY 0.00 0.00 0.00 0.00 0.00 6.74 0.00 -
P/NAPS 5.00 4.50 4.05 3.25 0.00 4.45 4.09 14.31%

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