[STEMLFE] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
12-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -82.99%
YoY- -76.22%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 5,077 4,170 3,880 3,854 4,428 4,460 4,171 13.96%
PBT -1,568 182 -335 243 1,156 674 851 -
Tax -143 -63 -63 -63 -98 -71 -62 74.30%
NP -1,711 119 -398 180 1,058 603 789 -
-
NP to SH -1,711 119 -398 180 1,058 603 789 -
-
Tax Rate - 34.62% - 25.93% 8.48% 10.53% 7.29% -
Total Cost 6,788 4,051 4,278 3,674 3,370 3,857 3,382 58.91%
-
Net Worth 24,797 26,179 27,981 3,574,285 34,847 32,662 34,518 -19.74%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - 1,256 2,465 -
Div Payout % - - - - - 208.33% 312.50% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 24,797 26,179 27,981 3,574,285 34,847 32,662 34,518 -19.74%
NOSH 247,971 237,999 254,375 257,142 248,913 251,250 246,562 0.37%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -33.70% 2.85% -10.26% 4.67% 23.89% 13.52% 18.92% -
ROE -6.90% 0.45% -1.42% 0.01% 3.04% 1.85% 2.29% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.05 1.75 1.53 1.50 1.78 1.78 1.69 13.69%
EPS -0.69 0.05 -0.16 0.07 0.43 0.24 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.50 1.00 -
NAPS 0.10 0.11 0.11 13.90 0.14 0.13 0.14 -20.04%
Adjusted Per Share Value based on latest NOSH - 257,142
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.05 1.68 1.57 1.56 1.79 1.80 1.69 13.69%
EPS -0.69 0.05 -0.16 0.07 0.43 0.24 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.51 1.00 -
NAPS 0.1002 0.1058 0.1131 14.4416 0.1408 0.132 0.1395 -19.74%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.405 0.505 0.455 0.50 0.445 0.47 0.29 -
P/RPS 19.78 28.82 29.83 33.36 25.01 26.48 17.14 9.99%
P/EPS -58.70 1,010.00 -290.81 714.29 104.69 195.83 90.63 -
EY -1.70 0.10 -0.34 0.14 0.96 0.51 1.10 -
DY 0.00 0.00 0.00 0.00 0.00 1.06 3.45 -
P/NAPS 4.05 4.59 4.14 0.04 3.18 3.62 2.07 56.23%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 10/11/14 25/08/14 12/05/14 11/02/14 28/11/13 26/08/13 -
Price 0.445 0.45 0.515 0.49 0.475 0.40 0.315 -
P/RPS 21.73 25.68 33.76 32.69 26.70 22.53 18.62 10.81%
P/EPS -64.49 900.00 -329.15 700.00 111.75 166.67 98.44 -
EY -1.55 0.11 -0.30 0.14 0.89 0.60 1.02 -
DY 0.00 0.00 0.00 0.00 0.00 1.25 3.17 -
P/NAPS 4.45 4.09 4.68 0.04 3.39 3.08 2.25 57.36%

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