[STEMLFE] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -1537.82%
YoY- -261.72%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 4,748 4,368 4,267 5,077 4,170 3,880 3,854 14.90%
PBT 1,153 -975 273 -1,568 182 -335 243 182.10%
Tax 266 -63 -63 -143 -63 -63 -63 -
NP 1,419 -1,038 210 -1,711 119 -398 180 295.60%
-
NP to SH 1,419 -1,038 210 -1,711 119 -398 180 295.60%
-
Tax Rate -23.07% - 23.08% - 34.62% - 25.93% -
Total Cost 3,329 5,406 4,057 6,788 4,051 4,278 3,674 -6.35%
-
Net Worth 24,894 24,714 26,250 24,797 26,179 27,981 3,574,285 -96.34%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 24,894 24,714 26,250 24,797 26,179 27,981 3,574,285 -96.34%
NOSH 248,947 247,142 262,500 247,971 237,999 254,375 257,142 -2.13%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 29.89% -23.76% 4.92% -33.70% 2.85% -10.26% 4.67% -
ROE 5.70% -4.20% 0.80% -6.90% 0.45% -1.42% 0.01% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.91 1.77 1.63 2.05 1.75 1.53 1.50 17.46%
EPS 0.57 -0.42 0.08 -0.69 0.05 -0.16 0.07 304.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.11 0.11 13.90 -96.26%
Adjusted Per Share Value based on latest NOSH - 247,971
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.92 1.76 1.72 2.05 1.68 1.57 1.56 14.83%
EPS 0.57 -0.42 0.08 -0.69 0.05 -0.16 0.07 304.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1006 0.0999 0.1061 0.1002 0.1058 0.1131 14.4416 -96.34%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.38 0.35 0.42 0.405 0.505 0.455 0.50 -
P/RPS 19.92 19.80 0.00 19.78 28.82 29.83 33.36 -29.06%
P/EPS 66.67 -83.33 0.00 -58.70 1,010.00 -290.81 714.29 -79.39%
EY 1.50 -1.20 0.00 -1.70 0.10 -0.34 0.14 385.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.80 3.50 0.00 4.05 4.59 4.14 0.04 1976.24%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 09/11/15 24/08/15 08/05/15 11/02/15 10/11/14 25/08/14 12/05/14 -
Price 0.405 0.325 0.42 0.445 0.45 0.515 0.49 -
P/RPS 21.23 18.39 0.00 21.73 25.68 33.76 32.69 -24.98%
P/EPS 71.05 -77.38 0.00 -64.49 900.00 -329.15 700.00 -78.21%
EY 1.41 -1.29 0.00 -1.55 0.11 -0.30 0.14 365.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.05 3.25 0.00 4.45 4.09 4.68 0.04 2066.25%

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