[STEMLFE] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
11-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 75.46%
YoY- -27.88%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 4,170 3,880 3,854 4,428 4,460 4,171 4,378 -3.19%
PBT 182 -335 243 1,156 674 851 814 -63.12%
Tax -63 -63 -63 -98 -71 -62 -57 6.89%
NP 119 -398 180 1,058 603 789 757 -70.83%
-
NP to SH 119 -398 180 1,058 603 789 757 -70.83%
-
Tax Rate 34.62% - 25.93% 8.48% 10.53% 7.29% 7.00% -
Total Cost 4,051 4,278 3,674 3,370 3,857 3,382 3,621 7.76%
-
Net Worth 26,179 27,981 3,574,285 34,847 32,662 34,518 34,187 -16.28%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - 1,256 2,465 - -
Div Payout % - - - - 208.33% 312.50% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 26,179 27,981 3,574,285 34,847 32,662 34,518 34,187 -16.28%
NOSH 237,999 254,375 257,142 248,913 251,250 246,562 244,193 -1.69%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.85% -10.26% 4.67% 23.89% 13.52% 18.92% 17.29% -
ROE 0.45% -1.42% 0.01% 3.04% 1.85% 2.29% 2.21% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.75 1.53 1.50 1.78 1.78 1.69 1.79 -1.49%
EPS 0.05 -0.16 0.07 0.43 0.24 0.32 0.31 -70.33%
DPS 0.00 0.00 0.00 0.00 0.50 1.00 0.00 -
NAPS 0.11 0.11 13.90 0.14 0.13 0.14 0.14 -14.83%
Adjusted Per Share Value based on latest NOSH - 248,913
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.68 1.57 1.56 1.79 1.80 1.69 1.77 -3.41%
EPS 0.05 -0.16 0.07 0.43 0.24 0.32 0.31 -70.33%
DPS 0.00 0.00 0.00 0.00 0.51 1.00 0.00 -
NAPS 0.1058 0.1131 14.4416 0.1408 0.132 0.1395 0.1381 -16.26%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.505 0.455 0.50 0.445 0.47 0.29 0.245 -
P/RPS 28.82 29.83 33.36 25.01 26.48 17.14 13.67 64.34%
P/EPS 1,010.00 -290.81 714.29 104.69 195.83 90.63 79.03 445.77%
EY 0.10 -0.34 0.14 0.96 0.51 1.10 1.27 -81.60%
DY 0.00 0.00 0.00 0.00 1.06 3.45 0.00 -
P/NAPS 4.59 4.14 0.04 3.18 3.62 2.07 1.75 90.07%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 10/11/14 25/08/14 12/05/14 11/02/14 28/11/13 26/08/13 20/05/13 -
Price 0.45 0.515 0.49 0.475 0.40 0.315 0.29 -
P/RPS 25.68 33.76 32.69 26.70 22.53 18.62 16.18 36.02%
P/EPS 900.00 -329.15 700.00 111.75 166.67 98.44 93.55 351.71%
EY 0.11 -0.30 0.14 0.89 0.60 1.02 1.07 -78.02%
DY 0.00 0.00 0.00 0.00 1.25 3.17 0.00 -
P/NAPS 4.09 4.68 0.04 3.39 3.08 2.25 2.07 57.39%

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