[STEMLFE] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 171.88%
YoY- 156.69%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 3,854 4,378 4,296 3,841 3,595 2,831 3,611 1.09%
PBT 243 814 381 317 -492 -852 703 -16.21%
Tax -63 -57 -50 -46 -27 -45 -22 19.15%
NP 180 757 331 271 -519 -897 681 -19.88%
-
NP to SH 180 757 331 271 -478 -849 681 -19.88%
-
Tax Rate 25.93% 7.00% 13.12% 14.51% - - 3.13% -
Total Cost 3,674 3,621 3,965 3,570 4,114 3,728 2,930 3.84%
-
Net Worth 3,574,285 34,187 31,444 30,487 32,602 36,623 38,800 112.44%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - 1,693 - - - -
Div Payout % - - - 625.00% - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 3,574,285 34,187 31,444 30,487 32,602 36,623 38,800 112.44%
NOSH 257,142 244,193 165,499 169,375 164,827 166,470 166,097 7.55%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 4.67% 17.29% 7.70% 7.06% -14.44% -31.68% 18.86% -
ROE 0.01% 2.21% 1.05% 0.89% -1.47% -2.32% 1.76% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 1.50 1.79 2.60 2.27 2.18 1.70 2.17 -5.96%
EPS 0.07 0.31 0.20 0.16 -0.29 -0.51 0.41 -25.50%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 13.90 0.14 0.19 0.18 0.1978 0.22 0.2336 97.52%
Adjusted Per Share Value based on latest NOSH - 169,375
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 1.56 1.77 1.74 1.55 1.45 1.14 1.46 1.10%
EPS 0.07 0.31 0.13 0.11 -0.19 -0.34 0.28 -20.62%
DPS 0.00 0.00 0.00 0.68 0.00 0.00 0.00 -
NAPS 14.4416 0.1381 0.1271 0.1232 0.1317 0.148 0.1568 112.43%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.50 0.245 0.19 0.23 0.24 0.53 1.40 -
P/RPS 33.36 13.67 7.32 10.14 11.00 31.17 64.40 -10.37%
P/EPS 714.29 79.03 95.00 143.75 -82.76 -103.92 341.46 13.08%
EY 0.14 1.27 1.05 0.70 -1.21 -0.96 0.29 -11.42%
DY 0.00 0.00 0.00 4.35 0.00 0.00 0.00 -
P/NAPS 0.04 1.75 1.00 1.28 1.21 2.41 5.99 -56.58%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 12/05/14 20/05/13 24/05/12 23/05/11 26/05/10 26/05/09 27/05/08 -
Price 0.49 0.29 0.27 0.24 0.23 0.57 1.65 -
P/RPS 32.69 16.18 10.40 10.58 10.55 33.52 75.90 -13.09%
P/EPS 700.00 93.55 135.00 150.00 -79.31 -111.76 402.44 9.65%
EY 0.14 1.07 0.74 0.67 -1.26 -0.89 0.25 -9.20%
DY 0.00 0.00 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 0.04 2.07 1.42 1.33 1.16 2.59 7.06 -57.76%

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