[STEMLFE] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -637.34%
YoY- -224.67%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 4,971 4,331 3,691 2,831 3,851 5,456 5,590 -7.50%
PBT -2,671 459 114 -852 143 108 780 -
Tax 61 -49 -49 -45 -132 -15 -56 -
NP -2,610 410 65 -897 11 93 724 -
-
NP to SH -2,565 453 141 -849 158 -34 698 -
-
Tax Rate - 10.68% 42.98% - 92.31% 13.89% 7.18% -
Total Cost 7,581 3,921 3,626 3,728 3,840 5,363 4,866 34.28%
-
Net Worth 33,212 36,911 34,466 36,623 36,118 11,059 36,578 -6.21%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 33,212 36,911 34,466 36,623 36,118 11,059 36,578 -6.21%
NOSH 165,483 167,777 156,666 166,470 157,999 48,571 148,510 7.45%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -52.50% 9.47% 1.76% -31.68% 0.29% 1.70% 12.95% -
ROE -7.72% 1.23% 0.41% -2.32% 0.44% -0.31% 1.91% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.00 2.58 2.36 1.70 2.44 11.23 3.76 -13.94%
EPS -1.55 0.27 0.09 -0.51 0.10 0.07 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2007 0.22 0.22 0.22 0.2286 0.2277 0.2463 -12.72%
Adjusted Per Share Value based on latest NOSH - 166,470
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.01 1.75 1.49 1.14 1.56 2.20 2.26 -7.49%
EPS -1.04 0.18 0.06 -0.34 0.06 -0.01 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1342 0.1491 0.1393 0.148 0.1459 0.0447 0.1478 -6.21%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.37 0.43 0.57 0.53 0.77 0.78 1.17 -
P/RPS 12.32 16.66 24.19 31.17 31.59 6.94 31.08 -45.94%
P/EPS -23.87 159.26 633.33 -103.92 770.00 -1,114.29 248.94 -
EY -4.19 0.63 0.16 -0.96 0.13 -0.09 0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.95 2.59 2.41 3.37 3.43 4.75 -46.76%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 04/03/10 26/11/09 20/08/09 26/05/09 10/03/09 26/11/08 27/08/08 -
Price 0.23 0.38 0.51 0.57 0.59 0.80 1.23 -
P/RPS 7.66 14.72 21.65 33.52 24.21 7.12 32.68 -61.88%
P/EPS -14.84 140.74 566.67 -111.76 590.00 -1,142.86 261.70 -
EY -6.74 0.71 0.18 -0.89 0.17 -0.09 0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.73 2.32 2.59 2.58 3.51 4.99 -62.31%

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