[STEMLFE] QoQ Quarter Result on 30-Jun-2016

Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2016
Profit Trend
QoQ- 1628.89%
YoY- 166.28%
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 5,970 5,932 5,121 4,155 4,856 4,748 4,368 23.04%
PBT 465 1,124 536 31 -1,148 1,153 -975 -
Tax -60 -85 152 -76 -96 266 -63 -3.18%
NP 405 1,039 688 -45 -1,244 1,419 -1,038 -
-
NP to SH 405 1,039 688 -45 -1,244 1,419 -1,038 -
-
Tax Rate 12.90% 7.56% -28.36% 245.16% - -23.07% - -
Total Cost 5,565 4,893 4,433 4,200 6,100 3,329 5,406 1.94%
-
Net Worth 26,234 25,801 24,596 21,600 24,884 24,894 24,714 4.04%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 26,234 25,801 24,596 21,600 24,884 24,894 24,714 4.04%
NOSH 247,500 247,380 245,714 225,000 248,600 248,947 247,142 0.09%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 6.78% 17.52% 13.43% -1.08% -25.62% 29.89% -23.76% -
ROE 1.54% 4.03% 2.80% -0.21% -5.00% 5.70% -4.20% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2.41 2.40 2.08 1.85 1.95 1.91 1.77 22.73%
EPS 0.16 0.42 0.28 -0.02 -0.50 0.57 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.106 0.1043 0.1001 0.096 0.1001 0.10 0.10 3.94%
Adjusted Per Share Value based on latest NOSH - 245,714
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2.41 2.40 2.07 1.68 1.96 1.92 1.76 23.19%
EPS 0.16 0.42 0.28 -0.02 -0.50 0.57 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.106 0.1042 0.0994 0.0873 0.1005 0.1006 0.0999 4.01%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.57 0.525 0.485 0.475 0.445 0.38 0.35 -
P/RPS 23.63 21.89 23.27 25.72 22.78 19.92 19.80 12.45%
P/EPS 348.33 125.00 173.21 -2,375.00 -88.93 66.67 -83.33 -
EY 0.29 0.80 0.58 -0.04 -1.12 1.50 -1.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.38 5.03 4.85 4.95 4.45 3.80 3.50 33.01%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 08/02/17 09/11/16 25/08/16 10/05/16 11/02/16 09/11/15 24/08/15 -
Price 0.565 0.52 0.50 0.48 0.45 0.405 0.325 -
P/RPS 23.42 21.69 23.99 25.99 23.04 21.23 18.39 17.40%
P/EPS 345.28 123.81 178.57 -2,400.00 -89.93 71.05 -77.38 -
EY 0.29 0.81 0.56 -0.04 -1.11 1.41 -1.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.33 4.99 5.00 5.00 4.50 4.05 3.25 38.86%

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