[STEMLFE] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -220.05%
YoY- 79.69%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 4,761 4,520 3,841 4,562 4,494 3,864 3,595 20.57%
PBT 746 534 317 -121 400 149 -492 -
Tax -52 -92 -46 -56 -15 -15 -27 54.73%
NP 694 442 271 -177 385 134 -519 -
-
NP to SH 694 442 271 -521 434 187 -478 -
-
Tax Rate 6.97% 17.23% 14.51% - 3.75% 10.07% - -
Total Cost 4,067 4,078 3,570 4,739 4,109 3,730 4,114 -0.76%
-
Net Worth 29,742 27,829 30,487 30,934 31,715 33,830 32,602 -5.93%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,652 1,637 1,693 - 1,669 - - -
Div Payout % 238.10% 370.37% 625.00% - 384.62% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 29,742 27,829 30,487 30,934 31,715 33,830 32,602 -5.93%
NOSH 165,238 163,703 169,375 162,812 166,923 170,000 164,827 0.16%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 14.58% 9.78% 7.06% -3.88% 8.57% 3.47% -14.44% -
ROE 2.33% 1.59% 0.89% -1.68% 1.37% 0.55% -1.47% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.88 2.76 2.27 2.80 2.69 2.27 2.18 20.37%
EPS 0.42 0.27 0.16 -0.32 0.26 0.11 -0.29 -
DPS 1.00 1.00 1.00 0.00 1.00 0.00 0.00 -
NAPS 0.18 0.17 0.18 0.19 0.19 0.199 0.1978 -6.08%
Adjusted Per Share Value based on latest NOSH - 162,812
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.92 1.83 1.55 1.84 1.82 1.56 1.45 20.56%
EPS 0.28 0.18 0.11 -0.21 0.18 0.08 -0.19 -
DPS 0.67 0.66 0.68 0.00 0.67 0.00 0.00 -
NAPS 0.1202 0.1124 0.1232 0.125 0.1281 0.1367 0.1317 -5.90%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.15 0.23 0.23 0.25 0.29 0.21 0.24 -
P/RPS 5.21 8.33 10.14 8.92 10.77 9.24 11.00 -39.21%
P/EPS 35.71 85.19 143.75 -78.13 111.54 190.91 -82.76 -
EY 2.80 1.17 0.70 -1.28 0.90 0.52 -1.21 -
DY 6.67 4.35 4.35 0.00 3.45 0.00 0.00 -
P/NAPS 0.83 1.35 1.28 1.32 1.53 1.06 1.21 -22.20%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 23/05/11 28/02/11 30/11/10 26/08/10 26/05/10 -
Price 0.19 0.18 0.24 0.22 0.25 0.26 0.23 -
P/RPS 6.59 6.52 10.58 7.85 9.29 11.44 10.55 -26.90%
P/EPS 45.24 66.67 150.00 -68.75 96.15 236.36 -79.31 -
EY 2.21 1.50 0.67 -1.45 1.04 0.42 -1.26 -
DY 5.26 5.56 4.17 0.00 4.00 0.00 0.00 -
P/NAPS 1.06 1.06 1.33 1.16 1.32 1.31 1.16 -5.82%

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