[STEMLFE] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 63.1%
YoY- 136.36%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 4,296 5,053 4,761 4,520 3,841 4,562 4,494 -2.95%
PBT 381 1,718 746 534 317 -121 400 -3.18%
Tax -50 6 -52 -92 -46 -56 -15 122.98%
NP 331 1,724 694 442 271 -177 385 -9.57%
-
NP to SH 331 1,724 694 442 271 -521 434 -16.51%
-
Tax Rate 13.12% -0.35% 6.97% 17.23% 14.51% - 3.75% -
Total Cost 3,965 3,329 4,067 4,078 3,570 4,739 4,109 -2.34%
-
Net Worth 31,444 31,196 29,742 27,829 30,487 30,934 31,715 -0.56%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - 1,652 1,637 1,693 - 1,669 -
Div Payout % - - 238.10% 370.37% 625.00% - 384.62% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 31,444 31,196 29,742 27,829 30,487 30,934 31,715 -0.56%
NOSH 165,499 164,190 165,238 163,703 169,375 162,812 166,923 -0.56%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.70% 34.12% 14.58% 9.78% 7.06% -3.88% 8.57% -
ROE 1.05% 5.53% 2.33% 1.59% 0.89% -1.68% 1.37% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.60 3.08 2.88 2.76 2.27 2.80 2.69 -2.24%
EPS 0.20 1.05 0.42 0.27 0.16 -0.32 0.26 -16.03%
DPS 0.00 0.00 1.00 1.00 1.00 0.00 1.00 -
NAPS 0.19 0.19 0.18 0.17 0.18 0.19 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 163,703
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.74 2.04 1.92 1.83 1.55 1.84 1.82 -2.94%
EPS 0.13 0.70 0.28 0.18 0.11 -0.21 0.18 -19.48%
DPS 0.00 0.00 0.67 0.66 0.68 0.00 0.67 -
NAPS 0.1271 0.126 0.1202 0.1124 0.1232 0.125 0.1281 -0.52%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.19 0.19 0.15 0.23 0.23 0.25 0.29 -
P/RPS 7.32 6.17 5.21 8.33 10.14 8.92 10.77 -22.67%
P/EPS 95.00 18.10 35.71 85.19 143.75 -78.13 111.54 -10.13%
EY 1.05 5.53 2.80 1.17 0.70 -1.28 0.90 10.81%
DY 0.00 0.00 6.67 4.35 4.35 0.00 3.45 -
P/NAPS 1.00 1.00 0.83 1.35 1.28 1.32 1.53 -24.66%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 28/02/12 24/11/11 25/08/11 23/05/11 28/02/11 30/11/10 -
Price 0.27 0.19 0.19 0.18 0.24 0.22 0.25 -
P/RPS 10.40 6.17 6.59 6.52 10.58 7.85 9.29 7.80%
P/EPS 135.00 18.10 45.24 66.67 150.00 -68.75 96.15 25.36%
EY 0.74 5.53 2.21 1.50 0.67 -1.45 1.04 -20.28%
DY 0.00 0.00 5.26 5.56 4.17 0.00 4.00 -
P/NAPS 1.42 1.00 1.06 1.06 1.33 1.16 1.32 4.98%

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