[STEMLFE] QoQ TTM Result on 31-Mar-2009 [#1]

Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -101.8%
YoY- -100.65%
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 15,824 14,704 15,829 17,728 18,508 18,947 18,792 -10.80%
PBT -2,950 -136 -487 179 1,734 2,208 3,160 -
Tax -82 -275 -241 -248 -225 -206 -194 -43.59%
NP -3,032 -411 -728 -69 1,509 2,002 2,966 -
-
NP to SH -2,820 -97 -584 -27 1,503 1,849 2,940 -
-
Tax Rate - - - 138.55% 12.98% 9.33% 6.14% -
Total Cost 18,856 15,115 16,557 17,797 16,999 16,945 15,826 12.35%
-
Net Worth 33,212 36,911 34,466 36,623 36,118 0 0 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 33,212 36,911 34,466 36,623 36,118 0 0 -
NOSH 165,483 167,777 156,666 166,470 157,999 48,571 148,510 7.45%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -19.16% -2.80% -4.60% -0.39% 8.15% 10.57% 15.78% -
ROE -8.49% -0.26% -1.69% -0.07% 4.16% 0.00% 0.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.56 8.76 10.10 10.65 11.71 39.01 12.65 -16.98%
EPS -1.70 -0.06 -0.37 -0.02 0.95 3.81 1.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2007 0.22 0.22 0.22 0.2286 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 166,470
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.39 5.94 6.40 7.16 7.48 7.66 7.59 -10.81%
EPS -1.14 -0.04 -0.24 -0.01 0.61 0.75 1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1342 0.1491 0.1393 0.148 0.1459 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.37 0.43 0.57 0.53 0.77 0.78 1.17 -
P/RPS 3.87 4.91 5.64 4.98 6.57 2.00 9.25 -43.97%
P/EPS -21.71 -743.76 -152.91 -3,267.76 80.94 20.49 59.10 -
EY -4.61 -0.13 -0.65 -0.03 1.24 4.88 1.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.95 2.59 2.41 3.37 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 04/03/10 26/11/09 20/08/09 26/05/09 10/03/09 26/11/08 27/08/08 -
Price 0.23 0.38 0.51 0.57 0.59 0.80 1.23 -
P/RPS 2.41 4.34 5.05 5.35 5.04 2.05 9.72 -60.43%
P/EPS -13.50 -657.27 -136.82 -3,514.38 62.02 21.02 62.13 -
EY -7.41 -0.15 -0.73 -0.03 1.61 4.76 1.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.73 2.32 2.59 2.58 0.00 0.00 -

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