[STEMLFE] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -321.11%
YoY- -150.44%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 4,267 5,077 4,170 3,880 3,854 4,428 4,460 -2.90%
PBT 273 -1,568 182 -335 243 1,156 674 -45.28%
Tax -63 -143 -63 -63 -63 -98 -71 -7.66%
NP 210 -1,711 119 -398 180 1,058 603 -50.53%
-
NP to SH 210 -1,711 119 -398 180 1,058 603 -50.53%
-
Tax Rate 23.08% - 34.62% - 25.93% 8.48% 10.53% -
Total Cost 4,057 6,788 4,051 4,278 3,674 3,370 3,857 3.43%
-
Net Worth 26,250 24,797 26,179 27,981 3,574,285 34,847 32,662 -13.56%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - 1,256 -
Div Payout % - - - - - - 208.33% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 26,250 24,797 26,179 27,981 3,574,285 34,847 32,662 -13.56%
NOSH 262,500 247,971 237,999 254,375 257,142 248,913 251,250 2.96%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.92% -33.70% 2.85% -10.26% 4.67% 23.89% 13.52% -
ROE 0.80% -6.90% 0.45% -1.42% 0.01% 3.04% 1.85% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.63 2.05 1.75 1.53 1.50 1.78 1.78 -5.70%
EPS 0.08 -0.69 0.05 -0.16 0.07 0.43 0.24 -51.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.10 0.10 0.11 0.11 13.90 0.14 0.13 -16.06%
Adjusted Per Share Value based on latest NOSH - 254,375
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.72 2.05 1.68 1.57 1.56 1.79 1.80 -2.98%
EPS 0.08 -0.69 0.05 -0.16 0.07 0.43 0.24 -51.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.51 -
NAPS 0.1061 0.1002 0.1058 0.1131 14.4416 0.1408 0.132 -13.56%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.42 0.405 0.505 0.455 0.50 0.445 0.47 -
P/RPS 0.00 19.78 28.82 29.83 33.36 25.01 26.48 -
P/EPS 0.00 -58.70 1,010.00 -290.81 714.29 104.69 195.83 -
EY 0.00 -1.70 0.10 -0.34 0.14 0.96 0.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.06 -
P/NAPS 0.00 4.05 4.59 4.14 0.04 3.18 3.62 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 08/05/15 11/02/15 10/11/14 25/08/14 12/05/14 11/02/14 28/11/13 -
Price 0.42 0.445 0.45 0.515 0.49 0.475 0.40 -
P/RPS 0.00 21.73 25.68 33.76 32.69 26.70 22.53 -
P/EPS 0.00 -64.49 900.00 -329.15 700.00 111.75 166.67 -
EY 0.00 -1.55 0.11 -0.30 0.14 0.89 0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
P/NAPS 0.00 4.45 4.09 4.68 0.04 3.39 3.08 -

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