[STEMLFE] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
11-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 75.46%
YoY- -27.88%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 5,077 4,428 5,749 5,053 4,562 4,971 3,851 4.71%
PBT -1,568 1,156 1,517 1,718 -121 -2,671 143 -
Tax -143 -98 -50 6 -56 61 -132 1.34%
NP -1,711 1,058 1,467 1,724 -177 -2,610 11 -
-
NP to SH -1,711 1,058 1,467 1,724 -521 -2,565 158 -
-
Tax Rate - 8.48% 3.30% -0.35% - - 92.31% -
Total Cost 6,788 3,370 4,282 3,329 4,739 7,581 3,840 9.95%
-
Net Worth 24,797 34,847 35,410 31,196 30,934 33,212 36,118 -6.07%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 24,797 34,847 35,410 31,196 30,934 33,212 36,118 -6.07%
NOSH 247,971 248,913 168,620 164,190 162,812 165,483 157,999 7.79%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -33.70% 23.89% 25.52% 34.12% -3.88% -52.50% 0.29% -
ROE -6.90% 3.04% 4.14% 5.53% -1.68% -7.72% 0.44% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 2.05 1.78 3.41 3.08 2.80 3.00 2.44 -2.85%
EPS -0.69 0.43 0.87 1.05 -0.32 -1.55 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.14 0.21 0.19 0.19 0.2007 0.2286 -12.86%
Adjusted Per Share Value based on latest NOSH - 248,913
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 2.05 1.79 2.32 2.04 1.84 2.01 1.56 4.65%
EPS -0.69 0.43 0.59 0.70 -0.21 -1.04 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1002 0.1408 0.1431 0.126 0.125 0.1342 0.1459 -6.06%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.405 0.445 0.26 0.19 0.25 0.37 0.77 -
P/RPS 19.78 25.01 7.63 6.17 8.92 12.32 31.59 -7.50%
P/EPS -58.70 104.69 29.89 18.10 -78.13 -23.87 770.00 -
EY -1.70 0.96 3.35 5.53 -1.28 -4.19 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.05 3.18 1.24 1.00 1.32 1.84 3.37 3.10%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 11/02/15 11/02/14 25/02/13 28/02/12 28/02/11 04/03/10 10/03/09 -
Price 0.445 0.475 0.25 0.19 0.22 0.23 0.59 -
P/RPS 21.73 26.70 7.33 6.17 7.85 7.66 24.21 -1.78%
P/EPS -64.49 111.75 28.74 18.10 -68.75 -14.84 590.00 -
EY -1.55 0.89 3.48 5.53 -1.45 -6.74 0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.45 3.39 1.19 1.00 1.16 1.15 2.58 9.50%

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