[STEMLFE] QoQ TTM Result on 31-Dec-2016 [#2]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
08-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 375.4%
YoY- 420.09%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 21,178 20,064 18,880 18,127 18,239 18,460 17,882 11.88%
PBT 2,156 544 573 -938 -696 -1,117 -2,088 -
Tax -69 -105 246 31 44 -3 -332 -64.74%
NP 2,087 439 819 -907 -652 -1,120 -2,420 -
-
NP to SH 2,087 439 819 -907 -652 -1,120 -2,420 -
-
Tax Rate 3.20% 19.30% -42.93% - - - - -
Total Cost 19,091 19,625 18,061 19,034 18,891 19,580 20,302 -3.99%
-
Net Worth 26,234 25,801 24,596 21,600 24,860 24,894 24,714 4.04%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 26,234 25,801 24,596 21,600 24,860 24,894 24,714 4.04%
NOSH 247,500 247,380 245,714 225,000 248,600 248,947 247,142 0.09%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 9.85% 2.19% 4.34% -5.00% -3.57% -6.07% -13.53% -
ROE 7.96% 1.70% 3.33% -4.20% -2.62% -4.50% -9.79% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 8.56 8.11 7.68 8.06 7.34 7.42 7.24 11.75%
EPS 0.84 0.18 0.33 -0.40 -0.26 -0.45 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.106 0.1043 0.1001 0.096 0.10 0.10 0.10 3.94%
Adjusted Per Share Value based on latest NOSH - 247,500
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 8.56 8.11 7.63 7.32 7.37 7.46 7.23 11.85%
EPS 0.84 0.18 0.33 -0.37 -0.26 -0.45 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.106 0.1042 0.0994 0.0873 0.1004 0.1006 0.0999 4.01%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.57 0.525 0.485 0.475 0.445 0.38 0.35 -
P/RPS 6.66 6.47 6.31 5.90 6.07 5.12 4.84 23.59%
P/EPS 67.60 295.84 145.51 -117.83 -169.67 -84.46 -35.74 -
EY 1.48 0.34 0.69 -0.85 -0.59 -1.18 -2.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.38 5.03 4.85 4.95 4.45 3.80 3.50 33.01%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 08/02/17 09/11/16 25/08/16 10/05/16 11/02/16 09/11/15 24/08/15 -
Price 0.565 0.52 0.50 0.48 0.45 0.405 0.325 -
P/RPS 6.60 6.41 6.51 5.96 6.13 5.46 4.49 29.12%
P/EPS 67.00 293.03 150.01 -119.07 -171.58 -90.02 -33.19 -
EY 1.49 0.34 0.67 -0.84 -0.58 -1.11 -3.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.33 4.99 5.00 5.00 4.50 4.05 3.25 38.86%

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