[STEMLFE] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -494.76%
YoY- -314.5%
Quarter Report
View:
Show?
Cumulative Result
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 11,902 8,635 7,734 8,549 9,122 8,361 7,459 7.44%
PBT 1,589 -703 -74 1,665 1,105 851 -342 -
Tax -145 -126 -126 -119 -99 -138 -42 20.96%
NP 1,444 -829 -200 1,546 1,006 713 -384 -
-
NP to SH 1,444 -829 -200 1,546 1,006 713 -290 -
-
Tax Rate 9.13% - - 7.15% 8.96% 16.22% - -
Total Cost 10,458 9,464 7,934 7,003 8,116 7,648 7,843 4.51%
-
Net Worth 26,234 25,121 27,744 34,909 31,334 28,188 32,061 -3.03%
Dividend
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - 2,493 1,649 1,658 - -
Div Payout % - - - 161.29% 163.93% 232.56% - -
Equity
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 26,234 25,121 27,744 34,909 31,334 28,188 32,061 -3.03%
NOSH 247,500 251,212 252,222 249,354 164,918 165,813 161,111 6.81%
Ratio Analysis
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 12.13% -9.60% -2.59% 18.08% 11.03% 8.53% -5.15% -
ROE 5.50% -3.30% -0.72% 4.43% 3.21% 2.53% -0.90% -
Per Share
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.81 3.44 3.07 3.43 5.53 5.04 4.63 0.58%
EPS 0.58 -0.33 -0.08 0.62 0.61 0.43 -0.18 -
DPS 0.00 0.00 0.00 1.00 1.00 1.00 0.00 -
NAPS 0.106 0.10 0.11 0.14 0.19 0.17 0.199 -9.22%
Adjusted Per Share Value based on latest NOSH - 247,142
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.81 3.49 3.12 3.45 3.69 3.38 3.01 7.46%
EPS 0.58 -0.33 -0.08 0.62 0.41 0.29 -0.12 -
DPS 0.00 0.00 0.00 1.01 0.67 0.67 0.00 -
NAPS 0.106 0.1015 0.1121 0.141 0.1266 0.1139 0.1295 -3.02%
Price Multiplier on Financial Quarter End Date
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/12/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.57 0.35 0.455 0.29 0.30 0.23 0.21 -
P/RPS 11.85 10.18 14.84 8.46 5.42 4.56 4.54 15.87%
P/EPS 97.70 -106.06 -573.81 46.77 49.18 53.49 -116.67 -
EY 1.02 -0.94 -0.17 2.14 2.03 1.87 -0.86 -
DY 0.00 0.00 0.00 3.45 3.33 4.35 0.00 -
P/NAPS 5.38 3.50 4.14 2.07 1.58 1.35 1.06 28.34%
Price Multiplier on Announcement Date
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 08/02/17 24/08/15 25/08/14 26/08/13 14/08/12 25/08/11 26/08/10 -
Price 0.565 0.325 0.515 0.315 0.29 0.18 0.26 -
P/RPS 11.75 9.46 16.80 9.19 5.24 3.57 5.62 11.99%
P/EPS 96.84 -98.48 -649.47 50.81 47.54 41.86 -144.44 -
EY 1.03 -1.02 -0.15 1.97 2.10 2.39 -0.69 -
DY 0.00 0.00 0.00 3.17 3.45 5.56 0.00 -
P/NAPS 5.33 3.25 4.68 2.25 1.53 1.06 1.31 24.05%

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