[STEMLFE] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 39.0%
YoY- -46.78%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 11,878 13,010 14,489 13,122 11,953 10,854 14,657 -3.44%
PBT 81 2,339 4,186 1,597 58 -279 1,568 -38.95%
Tax -189 -190 -148 -190 -57 -143 -71 17.71%
NP -108 2,149 4,038 1,407 1 -422 1,497 -
-
NP to SH -108 2,149 4,038 1,407 144 -255 1,345 -
-
Tax Rate 233.33% 8.12% 3.54% 11.90% 98.28% - 4.53% -
Total Cost 11,986 10,861 10,451 11,715 11,952 11,276 13,160 -1.54%
-
Net Worth 29,700 32,111 32,963 29,795 30,399 37,399 32,237 -1.35%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 3,705 1,648 1,655 1,599 1,699 - -
Div Payout % - 172.41% 40.82% 117.65% 1,111.11% 0.00% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 29,700 32,111 32,963 29,795 30,399 37,399 32,237 -1.35%
NOSH 270,000 247,011 164,816 165,529 159,999 169,999 141,578 11.35%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -0.91% 16.52% 27.87% 10.72% 0.01% -3.89% 10.21% -
ROE -0.36% 6.69% 12.25% 4.72% 0.47% -0.68% 4.17% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 4.40 5.27 8.79 7.93 7.47 6.38 10.35 -13.28%
EPS -0.04 0.87 2.45 0.85 0.09 -0.15 0.95 -
DPS 0.00 1.50 1.00 1.00 1.00 1.00 0.00 -
NAPS 0.11 0.13 0.20 0.18 0.19 0.22 0.2277 -11.41%
Adjusted Per Share Value based on latest NOSH - 251,250
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 4.80 5.26 5.85 5.30 4.83 4.39 5.92 -3.43%
EPS -0.04 0.87 1.63 0.57 0.06 -0.10 0.54 -
DPS 0.00 1.50 0.67 0.67 0.65 0.69 0.00 -
NAPS 0.12 0.1297 0.1332 0.1204 0.1228 0.1511 0.1303 -1.36%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.505 0.47 0.24 0.15 0.29 0.43 0.78 -
P/RPS 11.48 8.92 2.73 1.89 3.88 6.73 7.53 7.27%
P/EPS -1,262.50 54.02 9.80 17.65 322.22 -286.67 82.11 -
EY -0.08 1.85 10.21 5.67 0.31 -0.35 1.22 -
DY 0.00 3.19 4.17 6.67 3.45 2.33 0.00 -
P/NAPS 4.59 3.62 1.20 0.83 1.53 1.95 3.43 4.97%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 10/11/14 28/11/13 19/11/12 24/11/11 30/11/10 26/11/09 26/11/08 -
Price 0.45 0.40 0.24 0.19 0.25 0.38 0.80 -
P/RPS 10.23 7.59 2.73 2.40 3.35 5.95 7.73 4.77%
P/EPS -1,125.00 45.98 9.80 22.35 277.78 -253.33 84.21 -
EY -0.09 2.18 10.21 4.47 0.36 -0.39 1.19 -
DY 0.00 3.75 4.17 5.26 4.00 2.63 0.00 -
P/NAPS 4.09 3.08 1.20 1.06 1.32 1.73 3.51 2.58%

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