[STEMLFE] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
09-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 271.17%
YoY- 1413.89%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 27,515 22,394 9,604 4,748 8,635 4,267 16,980 38.00%
PBT -130 -667 5 1,153 -703 273 -1,487 -80.33%
Tax 119 -32 170 266 -126 -63 -331 -
NP -11 -699 175 1,419 -829 210 -1,818 -96.68%
-
NP to SH -11 -699 175 1,419 -829 210 -1,818 -96.68%
-
Tax Rate - - -3,400.00% -23.07% - 23.08% - -
Total Cost 27,526 23,093 9,429 3,329 9,464 4,057 18,798 28.97%
-
Net Worth 24,989 23,965 25,140 24,583 25,121 26,250 24,904 0.22%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - 7,471 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 24,989 23,965 25,140 24,583 25,121 26,250 24,904 0.22%
NOSH 245,714 249,642 251,153 245,833 251,212 262,500 249,041 -0.89%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -0.04% -3.12% 1.82% 29.89% -9.60% 4.92% -10.71% -
ROE -0.04% -2.92% 0.70% 5.77% -3.30% 0.80% -7.30% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.02 8.97 3.82 1.93 3.44 1.63 6.82 37.73%
EPS 0.00 -0.28 0.07 0.57 -0.33 0.08 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.1001 0.096 0.1001 0.10 0.10 0.10 0.10 0.06%
Adjusted Per Share Value based on latest NOSH - 248,947
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.12 9.05 3.88 1.92 3.49 1.72 6.86 38.03%
EPS 0.00 -0.28 0.07 0.57 -0.33 0.08 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.02 -
NAPS 0.101 0.0968 0.1016 0.0993 0.1015 0.1061 0.1006 0.26%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.485 0.475 0.445 0.38 0.35 0.42 0.405 -
P/RPS 4.40 5.30 11.64 19.67 10.18 0.00 5.94 -18.14%
P/EPS -11,006.98 -169.64 638.65 65.83 -106.06 0.00 -55.48 3312.61%
EY -0.01 -0.59 0.16 1.52 -0.94 0.00 -1.80 -96.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.41 -
P/NAPS 4.85 4.95 4.45 3.80 3.50 0.00 4.05 12.78%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 10/05/16 11/02/16 09/11/15 24/08/15 08/05/15 11/02/15 -
Price 0.50 0.48 0.45 0.405 0.325 0.42 0.445 -
P/RPS 4.54 5.35 11.77 20.97 9.46 0.00 6.53 -21.53%
P/EPS -11,347.40 -171.43 645.82 70.16 -98.48 0.00 -60.96 3170.52%
EY -0.01 -0.58 0.15 1.43 -1.02 0.00 -1.64 -96.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.74 -
P/NAPS 5.00 5.00 4.50 4.05 3.25 0.00 4.45 8.08%

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