[STEMLFE] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
10-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 64.0%
YoY- -105.03%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 17,270 17,068 16,980 15,837 15,468 15,416 17,438 -0.64%
PBT -1,406 1,092 -1,487 108 -148 972 3,495 -
Tax -252 -252 -331 -252 -252 -252 -288 -8.53%
NP -1,658 840 -1,818 -144 -400 720 3,207 -
-
NP to SH -1,658 840 -1,818 -144 -400 720 3,207 -
-
Tax Rate - 23.08% - 233.33% - 25.93% 8.24% -
Total Cost 18,928 16,228 18,798 15,981 15,868 14,696 14,231 21.00%
-
Net Worth 25,121 26,250 24,904 29,700 27,744 3,574,285 34,673 -19.38%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 7,471 - - - 3,715 -
Div Payout % - - 0.00% - - - 115.84% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 25,121 26,250 24,904 29,700 27,744 3,574,285 34,673 -19.38%
NOSH 251,212 262,500 249,041 270,000 252,222 257,142 247,669 0.95%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -9.60% 4.92% -10.71% -0.91% -2.59% 4.67% 18.39% -
ROE -6.60% 3.20% -7.30% -0.48% -1.44% 0.02% 9.25% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.87 6.50 6.82 5.87 6.13 6.00 7.04 -1.62%
EPS -0.66 0.32 -0.73 -0.05 -0.16 0.28 1.30 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 1.50 -
NAPS 0.10 0.10 0.10 0.11 0.11 13.90 0.14 -20.14%
Adjusted Per Share Value based on latest NOSH - 237,999
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.98 6.90 6.86 6.40 6.25 6.23 7.05 -0.66%
EPS -0.67 0.34 -0.73 -0.06 -0.16 0.29 1.30 -
DPS 0.00 0.00 3.02 0.00 0.00 0.00 1.50 -
NAPS 0.1015 0.1061 0.1006 0.12 0.1121 14.4416 0.1401 -19.38%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.35 0.42 0.405 0.505 0.455 0.50 0.445 -
P/RPS 5.09 0.00 5.94 8.61 7.42 8.34 6.32 -13.47%
P/EPS -53.03 0.00 -55.48 -946.88 -286.90 178.57 34.37 -
EY -1.89 0.00 -1.80 -0.11 -0.35 0.56 2.91 -
DY 0.00 0.00 7.41 0.00 0.00 0.00 3.37 -
P/NAPS 3.50 0.00 4.05 4.59 4.14 0.04 3.18 6.61%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 08/05/15 11/02/15 10/11/14 25/08/14 12/05/14 11/02/14 -
Price 0.325 0.42 0.445 0.45 0.515 0.49 0.475 -
P/RPS 4.73 0.00 6.53 7.67 8.40 8.17 6.75 -21.15%
P/EPS -49.24 0.00 -60.96 -843.75 -324.74 175.00 36.68 -
EY -2.03 0.00 -1.64 -0.12 -0.31 0.57 2.73 -
DY 0.00 0.00 6.74 0.00 0.00 0.00 3.16 -
P/NAPS 3.25 0.00 4.45 4.09 4.68 0.04 3.39 -2.78%

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