[STEMLFE] QoQ Annualized Quarter Result on 31-Mar-2015

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
08-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015
Profit Trend
QoQ- 146.2%
YoY- 16.67%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 9,604 18,992 17,270 17,068 16,980 15,837 15,468 -27.15%
PBT 5 4,612 -1,406 1,092 -1,487 108 -148 -
Tax 170 1,064 -252 -252 -331 -252 -252 -
NP 175 5,676 -1,658 840 -1,818 -144 -400 -
-
NP to SH 175 5,676 -1,658 840 -1,818 -144 -400 -
-
Tax Rate -3,400.00% -23.07% - 23.08% - 233.33% - -
Total Cost 9,429 13,316 18,928 16,228 18,798 15,981 15,868 -29.25%
-
Net Worth 25,140 24,583 25,121 26,250 24,904 29,700 27,744 -6.34%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 7,471 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 25,140 24,583 25,121 26,250 24,904 29,700 27,744 -6.34%
NOSH 251,153 245,833 251,212 262,500 249,041 270,000 252,222 -0.28%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.82% 29.89% -9.60% 4.92% -10.71% -0.91% -2.59% -
ROE 0.70% 23.09% -6.60% 3.20% -7.30% -0.48% -1.44% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.82 7.73 6.87 6.50 6.82 5.87 6.13 -26.97%
EPS 0.07 2.28 -0.66 0.32 -0.73 -0.05 -0.16 -
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.1001 0.10 0.10 0.10 0.10 0.11 0.11 -6.07%
Adjusted Per Share Value based on latest NOSH - 262,500
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.88 7.67 6.98 6.90 6.86 6.40 6.25 -27.16%
EPS 0.07 2.29 -0.67 0.34 -0.73 -0.06 -0.16 -
DPS 0.00 0.00 0.00 0.00 3.02 0.00 0.00 -
NAPS 0.1016 0.0993 0.1015 0.1061 0.1006 0.12 0.1121 -6.32%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.445 0.38 0.35 0.42 0.405 0.505 0.455 -
P/RPS 11.64 4.92 5.09 0.00 5.94 8.61 7.42 34.89%
P/EPS 638.65 16.46 -53.03 0.00 -55.48 -946.88 -286.90 -
EY 0.16 6.08 -1.89 0.00 -1.80 -0.11 -0.35 -
DY 0.00 0.00 0.00 0.00 7.41 0.00 0.00 -
P/NAPS 4.45 3.80 3.50 0.00 4.05 4.59 4.14 4.91%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 11/02/16 09/11/15 24/08/15 08/05/15 11/02/15 10/11/14 25/08/14 -
Price 0.45 0.405 0.325 0.42 0.445 0.45 0.515 -
P/RPS 11.77 5.24 4.73 0.00 6.53 7.67 8.40 25.14%
P/EPS 645.82 17.54 -49.24 0.00 -60.96 -843.75 -324.74 -
EY 0.15 5.70 -2.03 0.00 -1.64 -0.12 -0.31 -
DY 0.00 0.00 0.00 0.00 6.74 0.00 0.00 -
P/NAPS 4.50 4.05 3.25 0.00 4.45 4.09 4.68 -2.57%

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