[STEMLFE] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 32.2%
YoY- 43.7%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 16,516 15,937 14,918 14,380 15,824 14,472 13,044 16.98%
PBT -63 77 -684 -1,968 -2,950 -372 -1,476 -87.71%
Tax -114 -76 -84 -108 -82 -190 -188 -28.29%
NP -177 1 -768 -2,076 -3,032 -562 -1,664 -77.45%
-
NP to SH -377 192 -580 -1,912 -2,820 -340 -1,416 -58.51%
-
Tax Rate - 98.70% - - - - - -
Total Cost 16,693 15,936 15,686 16,456 18,856 15,034 14,708 8.78%
-
Net Worth 31,143 30,399 32,061 32,602 33,097 37,399 36,223 -9.55%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,639 2,133 - - 1,649 2,266 - -
Div Payout % 0.00% 1,111.11% - - 0.00% 0.00% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 31,143 30,399 32,061 32,602 33,097 37,399 36,223 -9.55%
NOSH 163,913 159,999 161,111 164,827 164,912 169,999 164,651 -0.29%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -1.07% 0.01% -5.15% -14.44% -19.16% -3.89% -12.76% -
ROE -1.21% 0.63% -1.81% -5.86% -8.52% -0.91% -3.91% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 10.08 9.96 9.26 8.72 9.60 8.51 7.92 17.39%
EPS -0.23 0.12 -0.36 -1.16 -1.71 -0.20 -0.86 -58.39%
DPS 1.00 1.33 0.00 0.00 1.00 1.33 0.00 -
NAPS 0.19 0.19 0.199 0.1978 0.2007 0.22 0.22 -9.28%
Adjusted Per Share Value based on latest NOSH - 164,827
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.67 6.44 6.03 5.81 6.39 5.85 5.27 16.95%
EPS -0.15 0.08 -0.23 -0.77 -1.14 -0.14 -0.57 -58.83%
DPS 0.66 0.86 0.00 0.00 0.67 0.92 0.00 -
NAPS 0.1258 0.1228 0.1295 0.1317 0.1337 0.1511 0.1464 -9.59%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.25 0.29 0.21 0.24 0.37 0.43 0.57 -
P/RPS 2.48 2.91 2.27 2.75 3.86 5.05 7.19 -50.72%
P/EPS -108.70 241.67 -58.33 -20.69 -21.64 -215.00 -66.28 38.94%
EY -0.92 0.41 -1.71 -4.83 -4.62 -0.47 -1.51 -28.06%
DY 4.00 4.60 0.00 0.00 2.70 3.10 0.00 -
P/NAPS 1.32 1.53 1.06 1.21 1.84 1.95 2.59 -36.11%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 26/08/10 26/05/10 04/03/10 26/11/09 20/08/09 -
Price 0.22 0.25 0.26 0.23 0.23 0.38 0.51 -
P/RPS 2.18 2.51 2.81 2.64 2.40 4.46 6.44 -51.33%
P/EPS -95.65 208.33 -72.22 -19.83 -13.45 -190.00 -59.30 37.41%
EY -1.05 0.48 -1.38 -5.04 -7.43 -0.53 -1.69 -27.12%
DY 4.55 5.33 0.00 0.00 4.35 3.51 0.00 -
P/NAPS 1.16 1.32 1.31 1.16 1.15 1.73 2.32 -36.92%

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