[STEMLFE] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
10-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -33.54%
YoY- -73.48%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 17,882 17,394 17,006 16,332 16,622 16,913 17,437 1.69%
PBT -2,088 -1,457 -1,585 1,246 1,738 2,924 3,495 -
Tax -332 -332 -336 -287 -295 -294 -288 9.97%
NP -2,420 -1,789 -1,921 959 1,443 2,630 3,207 -
-
NP to SH -2,420 -1,789 -1,921 959 1,443 2,630 3,207 -
-
Tax Rate - - - 23.03% 16.97% 10.05% 8.24% -
Total Cost 20,302 19,183 18,927 15,373 15,179 14,283 14,230 26.81%
-
Net Worth 24,714 26,250 24,797 26,179 27,981 3,574,285 34,847 -20.52%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 7,631 - - 1,256 3,721 3,721 -
Div Payout % - 0.00% - - 87.06% 141.52% 116.05% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 24,714 26,250 24,797 26,179 27,981 3,574,285 34,847 -20.52%
NOSH 247,142 262,500 247,971 237,999 254,375 257,142 248,913 -0.47%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -13.53% -10.29% -11.30% 5.87% 8.68% 15.55% 18.39% -
ROE -9.79% -6.82% -7.75% 3.66% 5.16% 0.07% 9.20% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.24 6.63 6.86 6.86 6.53 6.58 7.01 2.18%
EPS -0.98 -0.68 -0.77 0.40 0.57 1.02 1.29 -
DPS 0.00 2.91 0.00 0.00 0.49 1.45 1.50 -
NAPS 0.10 0.10 0.10 0.11 0.11 13.90 0.14 -20.14%
Adjusted Per Share Value based on latest NOSH - 237,999
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.23 7.03 6.87 6.60 6.72 6.83 7.05 1.69%
EPS -0.98 -0.72 -0.78 0.39 0.58 1.06 1.30 -
DPS 0.00 3.08 0.00 0.00 0.51 1.50 1.50 -
NAPS 0.0999 0.1061 0.1002 0.1058 0.1131 14.4416 0.1408 -20.49%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.35 0.42 0.405 0.505 0.455 0.50 0.445 -
P/RPS 4.84 6.34 5.91 7.36 6.96 7.60 6.35 -16.60%
P/EPS -35.74 -61.63 -52.28 125.33 80.21 48.89 34.54 -
EY -2.80 -1.62 -1.91 0.80 1.25 2.05 2.90 -
DY 0.00 6.92 0.00 0.00 1.09 2.89 3.37 -
P/NAPS 3.50 4.20 4.05 4.59 4.14 0.04 3.18 6.61%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 08/05/15 11/02/15 10/11/14 25/08/14 12/05/14 11/02/14 -
Price 0.325 0.42 0.445 0.45 0.515 0.49 0.475 -
P/RPS 4.49 6.34 6.49 6.56 7.88 7.45 6.78 -24.08%
P/EPS -33.19 -61.63 -57.44 111.68 90.79 47.91 36.87 -
EY -3.01 -1.62 -1.74 0.90 1.10 2.09 2.71 -
DY 0.00 6.92 0.00 0.00 0.96 2.95 3.16 -
P/NAPS 3.25 4.20 4.45 4.09 4.68 0.04 3.39 -2.78%

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