[STEMLFE] YoY 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- -23.57%
YoY- -80.11%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 4,170 4,460 5,367 4,761 4,494 4,331 5,456 -4.37%
PBT 182 674 3,081 746 400 459 108 9.08%
Tax -63 -71 -49 -52 -15 -49 -15 27.00%
NP 119 603 3,032 694 385 410 93 4.19%
-
NP to SH 119 603 3,032 694 434 453 -34 -
-
Tax Rate 34.62% 10.53% 1.59% 6.97% 3.75% 10.68% 13.89% -
Total Cost 4,051 3,857 2,335 4,067 4,109 3,921 5,363 -4.56%
-
Net Worth 26,179 32,662 32,956 29,742 31,715 36,911 11,059 15.43%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 1,256 - 1,652 1,669 - - -
Div Payout % - 208.33% - 238.10% 384.62% - - -
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 26,179 32,662 32,956 29,742 31,715 36,911 11,059 15.43%
NOSH 237,999 251,250 164,782 165,238 166,923 167,777 48,571 30.31%
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 2.85% 13.52% 56.49% 14.58% 8.57% 9.47% 1.70% -
ROE 0.45% 1.85% 9.20% 2.33% 1.37% 1.23% -0.31% -
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 1.75 1.78 3.26 2.88 2.69 2.58 11.23 -26.63%
EPS 0.05 0.24 1.84 0.42 0.26 0.27 0.07 -5.45%
DPS 0.00 0.50 0.00 1.00 1.00 0.00 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 1.68 1.80 2.17 1.92 1.82 1.75 2.20 -4.39%
EPS 0.05 0.24 1.23 0.28 0.18 0.18 -0.01 -
DPS 0.00 0.51 0.00 0.67 0.67 0.00 0.00 -
NAPS 0.1058 0.132 0.1332 0.1202 0.1281 0.1491 0.0447 15.43%
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 28.82 26.48 7.37 5.21 10.77 16.66 6.94 26.76%
P/EPS 1,010.00 195.83 13.04 35.71 111.54 159.26 -1,114.29 -
EY 0.10 0.51 7.67 2.80 0.90 0.63 -0.09 -
DY 0.00 1.06 0.00 6.67 3.45 0.00 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 25.68 22.53 7.37 6.59 9.29 14.72 7.12 23.82%
P/EPS 900.00 166.67 13.04 45.24 96.15 140.74 -1,142.86 -
EY 0.11 0.60 7.67 2.21 1.04 0.71 -0.09 -
DY 0.00 1.25 0.00 5.26 4.00 0.00 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