[STEMLFE] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
11-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -96.92%
YoY- 109.63%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 23,728 19,422 19,194 9,604 18,992 17,270 17,068 24.48%
PBT 4,496 -91 -571 5 4,612 -1,406 1,092 156.22%
Tax -340 84 -27 170 1,064 -252 -252 22.03%
NP 4,156 -7 -599 175 5,676 -1,658 840 189.51%
-
NP to SH 4,156 -7 -599 175 5,676 -1,658 840 189.51%
-
Tax Rate 7.56% - - -3,400.00% -23.07% - 23.08% -
Total Cost 19,572 19,430 19,793 9,429 13,316 18,928 16,228 13.26%
-
Net Worth 25,801 24,989 23,965 25,140 24,583 25,121 26,250 -1.14%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 25,801 24,989 23,965 25,140 24,583 25,121 26,250 -1.14%
NOSH 247,380 245,714 249,642 251,153 245,833 251,212 262,500 -3.86%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 17.52% -0.04% -3.12% 1.82% 29.89% -9.60% 4.92% -
ROE 16.11% -0.03% -2.50% 0.70% 23.09% -6.60% 3.20% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 9.59 7.78 7.69 3.82 7.73 6.87 6.50 29.50%
EPS 1.68 0.00 -0.24 0.07 2.28 -0.66 0.32 201.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1043 0.1001 0.096 0.1001 0.10 0.10 0.10 2.83%
Adjusted Per Share Value based on latest NOSH - 248,600
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 9.59 7.85 7.76 3.88 7.67 6.98 6.90 24.46%
EPS 1.68 0.00 -0.24 0.07 2.29 -0.67 0.34 189.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1042 0.101 0.0968 0.1016 0.0993 0.1015 0.1061 -1.19%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.525 0.485 0.475 0.445 0.38 0.35 0.42 -
P/RPS 5.47 6.23 6.18 11.64 4.92 5.09 0.00 -
P/EPS 31.25 -15,594.62 -197.92 638.65 16.46 -53.03 0.00 -
EY 3.20 -0.01 -0.51 0.16 6.08 -1.89 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.03 4.85 4.95 4.45 3.80 3.50 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 09/11/16 25/08/16 10/05/16 11/02/16 09/11/15 24/08/15 08/05/15 -
Price 0.52 0.50 0.48 0.45 0.405 0.325 0.42 -
P/RPS 5.42 6.43 6.24 11.77 5.24 4.73 0.00 -
P/EPS 30.95 -16,076.93 -200.00 645.82 17.54 -49.24 0.00 -
EY 3.23 -0.01 -0.50 0.15 5.70 -2.03 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.99 5.00 5.00 4.50 4.05 3.25 0.00 -

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 ⃤ & 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