[STEMLFE] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 32.2%
YoY- 43.7%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 17,512 17,184 15,364 14,380 11,324 14,444 20,136 -2.29%
PBT 3,256 1,524 1,268 -1,968 -3,408 2,812 8,180 -14.22%
Tax -228 -200 -184 -108 -180 -88 0 -
NP 3,028 1,324 1,084 -2,076 -3,588 2,724 8,180 -15.25%
-
NP to SH 3,028 1,324 1,084 -1,912 -3,396 2,724 8,180 -15.25%
-
Tax Rate 7.00% 13.12% 14.51% - - 3.13% 0.00% -
Total Cost 14,484 15,860 14,280 16,456 14,912 11,720 11,956 3.24%
-
Net Worth 34,187 31,444 30,487 32,602 36,623 38,800 36,034 -0.87%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - 6,775 - - - - -
Div Payout % - - 625.00% - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 34,187 31,444 30,487 32,602 36,623 38,800 36,034 -0.87%
NOSH 244,193 165,499 169,375 164,827 166,470 166,097 164,919 6.75%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 17.29% 7.70% 7.06% -14.44% -31.68% 18.86% 40.62% -
ROE 8.86% 4.21% 3.56% -5.86% -9.27% 7.02% 22.70% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 7.17 10.38 9.07 8.72 6.80 8.70 12.21 -8.48%
EPS 1.24 0.80 0.64 -1.16 -2.04 1.64 4.96 -20.61%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.19 0.18 0.1978 0.22 0.2336 0.2185 -7.14%
Adjusted Per Share Value based on latest NOSH - 164,827
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 7.08 6.94 6.21 5.81 4.58 5.84 8.14 -2.29%
EPS 1.22 0.53 0.44 -0.77 -1.37 1.10 3.31 -15.31%
DPS 0.00 0.00 2.74 0.00 0.00 0.00 0.00 -
NAPS 0.1381 0.1271 0.1232 0.1317 0.148 0.1568 0.1456 -0.87%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.245 0.19 0.23 0.24 0.53 1.40 1.77 -
P/RPS 3.42 1.83 2.54 2.75 7.79 16.10 14.50 -21.37%
P/EPS 19.76 23.75 35.94 -20.69 -25.98 85.37 35.69 -9.37%
EY 5.06 4.21 2.78 -4.83 -3.85 1.17 2.80 10.35%
DY 0.00 0.00 17.39 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.00 1.28 1.21 2.41 5.99 8.10 -22.51%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 20/05/13 24/05/12 23/05/11 26/05/10 26/05/09 27/05/08 21/05/07 -
Price 0.29 0.27 0.24 0.23 0.57 1.65 1.97 -
P/RPS 4.04 2.60 2.65 2.64 8.38 18.97 16.13 -20.58%
P/EPS 23.39 33.75 37.50 -19.83 -27.94 100.61 39.72 -8.44%
EY 4.28 2.96 2.67 -5.04 -3.58 0.99 2.52 9.22%
DY 0.00 0.00 16.67 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.42 1.33 1.16 2.59 7.06 9.02 -21.73%

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