[STEMLFE] QoQ TTM Result on 30-Sep-2015 [#1]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
09-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 53.72%
YoY- -216.79%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 18,880 18,127 18,239 18,460 17,882 17,394 17,006 7.22%
PBT 573 -938 -696 -1,117 -2,088 -1,457 -1,585 -
Tax 246 31 44 -3 -332 -332 -336 -
NP 819 -907 -652 -1,120 -2,420 -1,789 -1,921 -
-
NP to SH 819 -907 -652 -1,120 -2,420 -1,789 -1,921 -
-
Tax Rate -42.93% - - - - - - -
Total Cost 18,061 19,034 18,891 19,580 20,302 19,183 18,927 -3.07%
-
Net Worth 24,596 21,600 24,860 24,894 24,714 26,250 24,797 -0.54%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - 7,631 - -
Div Payout % - - - - - 0.00% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 24,596 21,600 24,860 24,894 24,714 26,250 24,797 -0.54%
NOSH 245,714 225,000 248,600 248,947 247,142 262,500 247,971 -0.60%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.34% -5.00% -3.57% -6.07% -13.53% -10.29% -11.30% -
ROE 3.33% -4.20% -2.62% -4.50% -9.79% -6.82% -7.75% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.68 8.06 7.34 7.42 7.24 6.63 6.86 7.82%
EPS 0.33 -0.40 -0.26 -0.45 -0.98 -0.68 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 2.91 0.00 -
NAPS 0.1001 0.096 0.10 0.10 0.10 0.10 0.10 0.06%
Adjusted Per Share Value based on latest NOSH - 248,947
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.63 7.32 7.37 7.46 7.23 7.03 6.87 7.25%
EPS 0.33 -0.37 -0.26 -0.45 -0.98 -0.72 -0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 3.08 0.00 -
NAPS 0.0994 0.0873 0.1004 0.1006 0.0999 0.1061 0.1002 -0.53%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.485 0.475 0.445 0.38 0.35 0.42 0.405 -
P/RPS 6.31 5.90 6.07 5.12 4.84 6.34 5.91 4.46%
P/EPS 145.51 -117.83 -169.67 -84.46 -35.74 -61.63 -52.28 -
EY 0.69 -0.85 -0.59 -1.18 -2.80 -1.62 -1.91 -
DY 0.00 0.00 0.00 0.00 0.00 6.92 0.00 -
P/NAPS 4.85 4.95 4.45 3.80 3.50 4.20 4.05 12.78%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 10/05/16 11/02/16 09/11/15 24/08/15 08/05/15 11/02/15 -
Price 0.50 0.48 0.45 0.405 0.325 0.42 0.445 -
P/RPS 6.51 5.96 6.13 5.46 4.49 6.34 6.49 0.20%
P/EPS 150.01 -119.07 -171.58 -90.02 -33.19 -61.63 -57.44 -
EY 0.67 -0.84 -0.58 -1.11 -3.01 -1.62 -1.74 -
DY 0.00 0.00 0.00 0.00 0.00 6.92 0.00 -
P/NAPS 5.00 5.00 4.50 4.05 3.25 4.20 4.45 8.08%

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