[STEMLFE] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 132.09%
YoY- -4.19%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 4,520 3,841 4,562 4,494 3,864 3,595 4,971 -6.16%
PBT 534 317 -121 400 149 -492 -2,671 -
Tax -92 -46 -56 -15 -15 -27 61 -
NP 442 271 -177 385 134 -519 -2,610 -
-
NP to SH 442 271 -521 434 187 -478 -2,565 -
-
Tax Rate 17.23% 14.51% - 3.75% 10.07% - - -
Total Cost 4,078 3,570 4,739 4,109 3,730 4,114 7,581 -33.93%
-
Net Worth 27,829 30,487 30,934 31,715 33,830 32,602 33,212 -11.14%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 1,637 1,693 - 1,669 - - - -
Div Payout % 370.37% 625.00% - 384.62% - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 27,829 30,487 30,934 31,715 33,830 32,602 33,212 -11.14%
NOSH 163,703 169,375 162,812 166,923 170,000 164,827 165,483 -0.72%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.78% 7.06% -3.88% 8.57% 3.47% -14.44% -52.50% -
ROE 1.59% 0.89% -1.68% 1.37% 0.55% -1.47% -7.72% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.76 2.27 2.80 2.69 2.27 2.18 3.00 -5.42%
EPS 0.27 0.16 -0.32 0.26 0.11 -0.29 -1.55 -
DPS 1.00 1.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.17 0.18 0.19 0.19 0.199 0.1978 0.2007 -10.50%
Adjusted Per Share Value based on latest NOSH - 166,923
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.83 1.55 1.84 1.82 1.56 1.45 2.01 -6.07%
EPS 0.18 0.11 -0.21 0.18 0.08 -0.19 -1.04 -
DPS 0.66 0.68 0.00 0.67 0.00 0.00 0.00 -
NAPS 0.1124 0.1232 0.125 0.1281 0.1367 0.1317 0.1342 -11.17%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.23 0.23 0.25 0.29 0.21 0.24 0.37 -
P/RPS 8.33 10.14 8.92 10.77 9.24 11.00 12.32 -23.01%
P/EPS 85.19 143.75 -78.13 111.54 190.91 -82.76 -23.87 -
EY 1.17 0.70 -1.28 0.90 0.52 -1.21 -4.19 -
DY 4.35 4.35 0.00 3.45 0.00 0.00 0.00 -
P/NAPS 1.35 1.28 1.32 1.53 1.06 1.21 1.84 -18.69%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 23/05/11 28/02/11 30/11/10 26/08/10 26/05/10 04/03/10 -
Price 0.18 0.24 0.22 0.25 0.26 0.23 0.23 -
P/RPS 6.52 10.58 7.85 9.29 11.44 10.55 7.66 -10.21%
P/EPS 66.67 150.00 -68.75 96.15 236.36 -79.31 -14.84 -
EY 1.50 0.67 -1.45 1.04 0.42 -1.26 -6.74 -
DY 5.56 4.17 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.33 1.16 1.32 1.31 1.16 1.15 -5.30%

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