[STEMLFE] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
12-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -94.39%
YoY- -76.22%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 16,980 11,878 7,734 3,854 17,438 13,010 8,549 57.81%
PBT -1,487 81 -74 243 3,495 2,339 1,665 -
Tax -331 -189 -126 -63 -288 -190 -119 97.41%
NP -1,818 -108 -200 180 3,207 2,149 1,546 -
-
NP to SH -1,818 -108 -200 180 3,207 2,149 1,546 -
-
Tax Rate - 233.33% - 25.93% 8.24% 8.12% 7.15% -
Total Cost 18,798 11,986 7,934 3,674 14,231 10,861 7,003 92.79%
-
Net Worth 24,904 29,700 27,744 3,574,285 34,673 32,111 34,909 -20.11%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 7,471 - - - 3,715 3,705 2,493 107.44%
Div Payout % 0.00% - - - 115.84% 172.41% 161.29% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 24,904 29,700 27,744 3,574,285 34,673 32,111 34,909 -20.11%
NOSH 249,041 270,000 252,222 257,142 247,669 247,011 249,354 -0.08%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -10.71% -0.91% -2.59% 4.67% 18.39% 16.52% 18.08% -
ROE -7.30% -0.36% -0.72% 0.01% 9.25% 6.69% 4.43% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.82 4.40 3.07 1.50 7.04 5.27 3.43 57.92%
EPS -0.73 -0.04 -0.08 0.07 1.30 0.87 0.62 -
DPS 3.00 0.00 0.00 0.00 1.50 1.50 1.00 107.59%
NAPS 0.10 0.11 0.11 13.90 0.14 0.13 0.14 -20.04%
Adjusted Per Share Value based on latest NOSH - 257,142
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.86 4.80 3.12 1.56 7.05 5.26 3.45 57.92%
EPS -0.73 -0.04 -0.08 0.07 1.30 0.87 0.62 -
DPS 3.02 0.00 0.00 0.00 1.50 1.50 1.01 107.13%
NAPS 0.1006 0.12 0.1121 14.4416 0.1401 0.1297 0.141 -20.10%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.405 0.505 0.455 0.50 0.445 0.47 0.29 -
P/RPS 5.94 11.48 14.84 33.36 6.32 8.92 8.46 -20.95%
P/EPS -55.48 -1,262.50 -573.81 714.29 34.37 54.02 46.77 -
EY -1.80 -0.08 -0.17 0.14 2.91 1.85 2.14 -
DY 7.41 0.00 0.00 0.00 3.37 3.19 3.45 66.23%
P/NAPS 4.05 4.59 4.14 0.04 3.18 3.62 2.07 56.23%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 10/11/14 25/08/14 12/05/14 11/02/14 28/11/13 26/08/13 -
Price 0.445 0.45 0.515 0.49 0.475 0.40 0.315 -
P/RPS 6.53 10.23 16.80 32.69 6.75 7.59 9.19 -20.32%
P/EPS -60.96 -1,125.00 -649.47 700.00 36.68 45.98 50.81 -
EY -1.64 -0.09 -0.15 0.14 2.73 2.18 1.97 -
DY 6.74 0.00 0.00 0.00 3.16 3.75 3.17 65.12%
P/NAPS 4.45 4.09 4.68 0.04 3.39 3.08 2.25 57.36%

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