[STEMLFE] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -7.33%
YoY- -46.78%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 15,468 15,416 17,438 17,346 17,098 17,512 20,238 -16.44%
PBT -148 972 3,495 3,118 3,330 3,256 5,703 -
Tax -252 -252 -288 -253 -238 -228 -198 17.49%
NP -400 720 3,207 2,865 3,092 3,028 5,505 -
-
NP to SH -400 720 3,207 2,865 3,092 3,028 5,505 -
-
Tax Rate - 25.93% 8.24% 8.11% 7.15% 7.00% 3.47% -
Total Cost 15,868 14,696 14,231 14,481 14,006 14,484 14,733 5.08%
-
Net Worth 27,744 3,574,285 34,673 32,111 34,909 34,187 35,245 -14.78%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 3,715 4,940 4,987 - 1,678 -
Div Payout % - - 115.84% 172.41% 161.29% - 30.49% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 27,744 3,574,285 34,673 32,111 34,909 34,187 35,245 -14.78%
NOSH 252,222 257,142 247,669 247,011 249,354 244,193 167,835 31.29%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -2.59% 4.67% 18.39% 16.52% 18.08% 17.29% 27.20% -
ROE -1.44% 0.02% 9.25% 8.92% 8.86% 8.86% 15.62% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.13 6.00 7.04 7.02 6.86 7.17 12.06 -36.38%
EPS -0.16 0.28 1.30 1.16 1.24 1.24 3.28 -
DPS 0.00 0.00 1.50 2.00 2.00 0.00 1.00 -
NAPS 0.11 13.90 0.14 0.13 0.14 0.14 0.21 -35.09%
Adjusted Per Share Value based on latest NOSH - 251,250
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.25 6.23 7.05 7.01 6.91 7.08 8.18 -16.46%
EPS -0.16 0.29 1.30 1.16 1.25 1.22 2.22 -
DPS 0.00 0.00 1.50 2.00 2.01 0.00 0.68 -
NAPS 0.1121 14.4416 0.1401 0.1297 0.141 0.1381 0.1424 -14.78%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.455 0.50 0.445 0.47 0.29 0.245 0.26 -
P/RPS 7.42 8.34 6.32 6.69 4.23 3.42 2.16 128.18%
P/EPS -286.90 178.57 34.37 40.52 23.39 19.76 7.93 -
EY -0.35 0.56 2.91 2.47 4.28 5.06 12.62 -
DY 0.00 0.00 3.37 4.26 6.90 0.00 3.85 -
P/NAPS 4.14 0.04 3.18 3.62 2.07 1.75 1.24 123.87%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 12/05/14 11/02/14 28/11/13 26/08/13 20/05/13 25/02/13 -
Price 0.515 0.49 0.475 0.40 0.315 0.29 0.25 -
P/RPS 8.40 8.17 6.75 5.70 4.59 4.04 2.07 155.06%
P/EPS -324.74 175.00 36.68 34.48 25.40 23.39 7.62 -
EY -0.31 0.57 2.73 2.90 3.94 4.28 13.12 -
DY 0.00 0.00 3.16 5.00 6.35 0.00 4.00 -
P/NAPS 4.68 0.04 3.39 3.08 2.25 2.07 1.19 149.77%

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