[STEMLFE] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -35.27%
YoY- -267.71%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 18,127 18,239 18,460 17,882 17,394 17,006 16,332 7.19%
PBT -938 -696 -1,117 -2,088 -1,457 -1,585 1,246 -
Tax 31 44 -3 -332 -332 -336 -287 -
NP -907 -652 -1,120 -2,420 -1,789 -1,921 959 -
-
NP to SH -907 -652 -1,120 -2,420 -1,789 -1,921 959 -
-
Tax Rate - - - - - - 23.03% -
Total Cost 19,034 18,891 19,580 20,302 19,183 18,927 15,373 15.28%
-
Net Worth 21,600 24,860 24,894 24,714 26,250 24,797 26,179 -12.01%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - 7,631 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 21,600 24,860 24,894 24,714 26,250 24,797 26,179 -12.01%
NOSH 225,000 248,600 248,947 247,142 262,500 247,971 237,999 -3.67%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -5.00% -3.57% -6.07% -13.53% -10.29% -11.30% 5.87% -
ROE -4.20% -2.62% -4.50% -9.79% -6.82% -7.75% 3.66% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 8.06 7.34 7.42 7.24 6.63 6.86 6.86 11.33%
EPS -0.40 -0.26 -0.45 -0.98 -0.68 -0.77 0.40 -
DPS 0.00 0.00 0.00 0.00 2.91 0.00 0.00 -
NAPS 0.096 0.10 0.10 0.10 0.10 0.10 0.11 -8.66%
Adjusted Per Share Value based on latest NOSH - 247,142
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 7.32 7.37 7.46 7.23 7.03 6.87 6.60 7.13%
EPS -0.37 -0.26 -0.45 -0.98 -0.72 -0.78 0.39 -
DPS 0.00 0.00 0.00 0.00 3.08 0.00 0.00 -
NAPS 0.0873 0.1004 0.1006 0.0999 0.1061 0.1002 0.1058 -12.01%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.475 0.445 0.38 0.35 0.42 0.405 0.505 -
P/RPS 5.90 6.07 5.12 4.84 6.34 5.91 7.36 -13.69%
P/EPS -117.83 -169.67 -84.46 -35.74 -61.63 -52.28 125.33 -
EY -0.85 -0.59 -1.18 -2.80 -1.62 -1.91 0.80 -
DY 0.00 0.00 0.00 0.00 6.92 0.00 0.00 -
P/NAPS 4.95 4.45 3.80 3.50 4.20 4.05 4.59 5.15%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 10/05/16 11/02/16 09/11/15 24/08/15 08/05/15 11/02/15 10/11/14 -
Price 0.48 0.45 0.405 0.325 0.42 0.445 0.45 -
P/RPS 5.96 6.13 5.46 4.49 6.34 6.49 6.56 -6.18%
P/EPS -119.07 -171.58 -90.02 -33.19 -61.63 -57.44 111.68 -
EY -0.84 -0.58 -1.11 -3.01 -1.62 -1.74 0.90 -
DY 0.00 0.00 0.00 0.00 6.92 0.00 0.00 -
P/NAPS 5.00 4.50 4.05 3.25 4.20 4.45 4.09 14.31%

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