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

Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 83.05%
YoY- 43.7%
View:
Show?
Cumulative 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 11,953 7,459 3,595 15,824 10,854 6,522 85.47%
PBT -63 58 -342 -492 -2,950 -279 -738 -80.52%
Tax -114 -57 -42 -27 -82 -143 -94 13.68%
NP -177 1 -384 -519 -3,032 -422 -832 -64.26%
-
NP to SH -377 144 -290 -478 -2,820 -255 -708 -34.22%
-
Tax Rate - 98.28% - - - - - -
Total Cost 16,693 11,952 7,843 4,114 18,856 11,276 7,354 72.46%
-
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 1,599 - - 1,649 1,699 - -
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% 0.47% -0.90% -1.47% -8.52% -0.68% -1.95% -
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 7.47 4.63 2.18 9.60 6.38 3.96 86.11%
EPS -0.23 0.09 -0.18 -0.29 -1.71 -0.15 -0.43 -34.03%
DPS 1.00 1.00 0.00 0.00 1.00 1.00 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 4.83 3.01 1.45 6.39 4.39 2.64 85.18%
EPS -0.15 0.06 -0.12 -0.19 -1.14 -0.10 -0.29 -35.48%
DPS 0.66 0.65 0.00 0.00 0.67 0.69 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 3.88 4.54 11.00 3.86 6.73 14.39 -68.93%
P/EPS -108.70 322.22 -116.67 -82.76 -21.64 -286.67 -132.56 -12.36%
EY -0.92 0.31 -0.86 -1.21 -4.62 -0.35 -0.75 14.54%
DY 4.00 3.45 0.00 0.00 2.70 2.33 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 3.35 5.62 10.55 2.40 5.95 12.88 -69.30%
P/EPS -95.65 277.78 -144.44 -79.31 -13.45 -253.33 -118.60 -13.32%
EY -1.05 0.36 -0.69 -1.26 -7.43 -0.39 -0.84 15.99%
DY 4.55 4.00 0.00 0.00 4.35 2.63 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