[STEMLFE] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 149.66%
YoY- 156.47%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 8,361 3,841 16,516 11,953 7,459 3,595 15,824 -34.71%
PBT 851 317 -63 58 -342 -492 -2,950 -
Tax -138 -46 -114 -57 -42 -27 -82 41.61%
NP 713 271 -177 1 -384 -519 -3,032 -
-
NP to SH 713 271 -377 144 -290 -478 -2,820 -
-
Tax Rate 16.22% 14.51% - 98.28% - - - -
Total Cost 7,648 3,570 16,693 11,952 7,843 4,114 18,856 -45.29%
-
Net Worth 28,188 30,487 31,143 30,399 32,061 32,602 33,097 -10.17%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 1,658 1,693 1,639 1,599 - - 1,649 0.36%
Div Payout % 232.56% 625.00% 0.00% 1,111.11% - - 0.00% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 28,188 30,487 31,143 30,399 32,061 32,602 33,097 -10.17%
NOSH 165,813 169,375 163,913 159,999 161,111 164,827 164,912 0.36%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.53% 7.06% -1.07% 0.01% -5.15% -14.44% -19.16% -
ROE 2.53% 0.89% -1.21% 0.47% -0.90% -1.47% -8.52% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.04 2.27 10.08 7.47 4.63 2.18 9.60 -34.99%
EPS 0.43 0.16 -0.23 0.09 -0.18 -0.29 -1.71 -
DPS 1.00 1.00 1.00 1.00 0.00 0.00 1.00 0.00%
NAPS 0.17 0.18 0.19 0.19 0.199 0.1978 0.2007 -10.50%
Adjusted Per Share Value based on latest NOSH - 166,923
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.38 1.55 6.67 4.83 3.01 1.45 6.39 -34.67%
EPS 0.29 0.11 -0.15 0.06 -0.12 -0.19 -1.14 -
DPS 0.67 0.68 0.66 0.65 0.00 0.00 0.67 0.00%
NAPS 0.1139 0.1232 0.1258 0.1228 0.1295 0.1317 0.1337 -10.16%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.23 0.23 0.25 0.29 0.21 0.24 0.37 -
P/RPS 4.56 10.14 2.48 3.88 4.54 11.00 3.86 11.78%
P/EPS 53.49 143.75 -108.70 322.22 -116.67 -82.76 -21.64 -
EY 1.87 0.70 -0.92 0.31 -0.86 -1.21 -4.62 -
DY 4.35 4.35 4.00 3.45 0.00 0.00 2.70 37.55%
P/NAPS 1.35 1.28 1.32 1.53 1.06 1.21 1.84 -18.69%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 23/05/11 28/02/11 30/11/10 26/08/10 26/05/10 04/03/10 -
Price 0.18 0.24 0.22 0.25 0.26 0.23 0.23 -
P/RPS 3.57 10.58 2.18 3.35 5.62 10.55 2.40 30.40%
P/EPS 41.86 150.00 -95.65 277.78 -144.44 -79.31 -13.45 -
EY 2.39 0.67 -1.05 0.36 -0.69 -1.26 -7.43 -
DY 5.56 4.17 4.55 4.00 0.00 0.00 4.35 17.82%
P/NAPS 1.06 1.33 1.16 1.32 1.31 1.16 1.15 -5.30%

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