[STEMLFE] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 2.11%
YoY- 53.68%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 9,604 17,270 15,468 17,098 18,244 16,722 14,918 -7.68%
PBT 5 -1,406 -148 3,330 2,210 1,702 -684 -
Tax 170 -252 -252 -238 -198 -276 -84 -
NP 175 -1,658 -400 3,092 2,012 1,426 -768 -
-
NP to SH 175 -1,658 -400 3,092 2,012 1,426 -580 -
-
Tax Rate -3,400.00% - - 7.15% 8.96% 16.22% - -
Total Cost 9,429 18,928 15,868 14,006 16,232 15,296 15,686 -8.82%
-
Net Worth 25,140 25,121 27,744 34,909 31,334 28,188 32,061 -4.31%
Dividend
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - 4,987 3,298 3,316 - -
Div Payout % - - - 161.29% 163.93% 232.56% - -
Equity
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 25,140 25,121 27,744 34,909 31,334 28,188 32,061 -4.31%
NOSH 251,153 251,212 252,222 249,354 164,918 165,813 161,111 8.39%
Ratio Analysis
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.82% -9.60% -2.59% 18.08% 11.03% 8.53% -5.15% -
ROE 0.70% -6.60% -1.44% 8.86% 6.42% 5.06% -1.81% -
Per Share
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.82 6.87 6.13 6.86 11.06 10.08 9.26 -14.85%
EPS 0.07 -0.66 -0.16 1.24 1.22 0.86 -0.36 -
DPS 0.00 0.00 0.00 2.00 2.00 2.00 0.00 -
NAPS 0.1001 0.10 0.11 0.14 0.19 0.17 0.199 -11.73%
Adjusted Per Share Value based on latest NOSH - 246,562
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.88 6.98 6.25 6.91 7.37 6.76 6.03 -7.69%
EPS 0.07 -0.67 -0.16 1.25 0.81 0.58 -0.23 -
DPS 0.00 0.00 0.00 2.01 1.33 1.34 0.00 -
NAPS 0.1016 0.1015 0.1121 0.141 0.1266 0.1139 0.1295 -4.31%
Price Multiplier on Financial Quarter End Date
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 31/12/15 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.445 0.35 0.455 0.29 0.30 0.23 0.21 -
P/RPS 11.64 5.09 7.42 4.23 2.71 2.28 2.27 34.56%
P/EPS 638.65 -53.03 -286.90 23.39 24.59 26.74 -58.33 -
EY 0.16 -1.89 -0.35 4.28 4.07 3.74 -1.71 -
DY 0.00 0.00 0.00 6.90 6.67 8.70 0.00 -
P/NAPS 4.45 3.50 4.14 2.07 1.58 1.35 1.06 29.76%
Price Multiplier on Announcement Date
31/12/15 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 11/02/16 24/08/15 25/08/14 26/08/13 14/08/12 25/08/11 26/08/10 -
Price 0.45 0.325 0.515 0.315 0.29 0.18 0.26 -
P/RPS 11.77 4.73 8.40 4.59 2.62 1.78 2.81 29.70%
P/EPS 645.82 -49.24 -324.74 25.40 23.77 20.93 -72.22 -
EY 0.15 -2.03 -0.31 3.94 4.21 4.78 -1.38 -
DY 0.00 0.00 0.00 6.35 6.90 11.11 0.00 -
P/NAPS 4.50 3.25 4.68 2.25 1.53 1.06 1.31 25.11%

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