[STEMLFE] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -361.81%
YoY- 86.63%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 13,122 8,361 3,841 16,516 11,953 7,459 3,595 136.87%
PBT 1,597 851 317 -63 58 -342 -492 -
Tax -190 -138 -46 -114 -57 -42 -27 266.78%
NP 1,407 713 271 -177 1 -384 -519 -
-
NP to SH 1,407 713 271 -377 144 -290 -478 -
-
Tax Rate 11.90% 16.22% 14.51% - 98.28% - - -
Total Cost 11,715 7,648 3,570 16,693 11,952 7,843 4,114 100.77%
-
Net Worth 29,795 28,188 30,487 31,143 30,399 32,061 32,602 -5.82%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,655 1,658 1,693 1,639 1,599 - - -
Div Payout % 117.65% 232.56% 625.00% 0.00% 1,111.11% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 29,795 28,188 30,487 31,143 30,399 32,061 32,602 -5.82%
NOSH 165,529 165,813 169,375 163,913 159,999 161,111 164,827 0.28%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.72% 8.53% 7.06% -1.07% 0.01% -5.15% -14.44% -
ROE 4.72% 2.53% 0.89% -1.21% 0.47% -0.90% -1.47% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.93 5.04 2.27 10.08 7.47 4.63 2.18 136.33%
EPS 0.85 0.43 0.16 -0.23 0.09 -0.18 -0.29 -
DPS 1.00 1.00 1.00 1.00 1.00 0.00 0.00 -
NAPS 0.18 0.17 0.18 0.19 0.19 0.199 0.1978 -6.08%
Adjusted Per Share Value based on latest NOSH - 162,812
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.30 3.38 1.55 6.67 4.83 3.01 1.45 137.09%
EPS 0.57 0.29 0.11 -0.15 0.06 -0.12 -0.19 -
DPS 0.67 0.67 0.68 0.66 0.65 0.00 0.00 -
NAPS 0.1204 0.1139 0.1232 0.1258 0.1228 0.1295 0.1317 -5.80%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.15 0.23 0.23 0.25 0.29 0.21 0.24 -
P/RPS 1.89 4.56 10.14 2.48 3.88 4.54 11.00 -69.06%
P/EPS 17.65 53.49 143.75 -108.70 322.22 -116.67 -82.76 -
EY 5.67 1.87 0.70 -0.92 0.31 -0.86 -1.21 -
DY 6.67 4.35 4.35 4.00 3.45 0.00 0.00 -
P/NAPS 0.83 1.35 1.28 1.32 1.53 1.06 1.21 -22.20%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 23/05/11 28/02/11 30/11/10 26/08/10 26/05/10 -
Price 0.19 0.18 0.24 0.22 0.25 0.26 0.23 -
P/RPS 2.40 3.57 10.58 2.18 3.35 5.62 10.55 -62.70%
P/EPS 22.35 41.86 150.00 -95.65 277.78 -144.44 -79.31 -
EY 4.47 2.39 0.67 -1.05 0.36 -0.69 -1.26 -
DY 5.26 5.56 4.17 4.55 4.00 0.00 0.00 -
P/NAPS 1.06 1.06 1.33 1.16 1.32 1.31 1.16 -5.82%

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