[STEMLFE] QoQ Quarter Result on 31-Mar-2015

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
08-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015
Profit Trend
QoQ- 112.27%
YoY- 16.67%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 4,856 4,748 4,368 4,267 5,077 4,170 3,880 16.08%
PBT -1,148 1,153 -975 273 -1,568 182 -335 126.78%
Tax -96 266 -63 -63 -143 -63 -63 32.31%
NP -1,244 1,419 -1,038 210 -1,711 119 -398 113.33%
-
NP to SH -1,244 1,419 -1,038 210 -1,711 119 -398 113.33%
-
Tax Rate - -23.07% - 23.08% - 34.62% - -
Total Cost 6,100 3,329 5,406 4,057 6,788 4,051 4,278 26.60%
-
Net Worth 24,884 24,894 24,714 26,250 24,797 26,179 27,981 -7.50%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 24,884 24,894 24,714 26,250 24,797 26,179 27,981 -7.50%
NOSH 248,600 248,947 247,142 262,500 247,971 237,999 254,375 -1.51%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -25.62% 29.89% -23.76% 4.92% -33.70% 2.85% -10.26% -
ROE -5.00% 5.70% -4.20% 0.80% -6.90% 0.45% -1.42% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.95 1.91 1.77 1.63 2.05 1.75 1.53 17.49%
EPS -0.50 0.57 -0.42 0.08 -0.69 0.05 -0.16 113.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1001 0.10 0.10 0.10 0.10 0.11 0.11 -6.07%
Adjusted Per Share Value based on latest NOSH - 262,500
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.96 1.92 1.76 1.72 2.05 1.68 1.57 15.89%
EPS -0.50 0.57 -0.42 0.08 -0.69 0.05 -0.16 113.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1005 0.1006 0.0999 0.1061 0.1002 0.1058 0.1131 -7.55%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.445 0.38 0.35 0.42 0.405 0.505 0.455 -
P/RPS 22.78 19.92 19.80 0.00 19.78 28.82 29.83 -16.41%
P/EPS -88.93 66.67 -83.33 0.00 -58.70 1,010.00 -290.81 -54.51%
EY -1.12 1.50 -1.20 0.00 -1.70 0.10 -0.34 120.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.45 3.80 3.50 0.00 4.05 4.59 4.14 4.91%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 11/02/16 09/11/15 24/08/15 08/05/15 11/02/15 10/11/14 25/08/14 -
Price 0.45 0.405 0.325 0.42 0.445 0.45 0.515 -
P/RPS 23.04 21.23 18.39 0.00 21.73 25.68 33.76 -22.43%
P/EPS -89.93 71.05 -77.38 0.00 -64.49 900.00 -329.15 -57.79%
EY -1.11 1.41 -1.29 0.00 -1.55 0.11 -0.30 138.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.50 4.05 3.25 0.00 4.45 4.09 4.68 -2.57%

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