[STEMLFE] YoY Quarter Result on 31-Mar-2014 [#1]

Stock
[STEMLFE] STEMLIFE BHD
Announcement Date
12-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -82.99%
YoY- -76.22%
Quarter Report
Latest QR
Upcoming QR
STEMLFE's Result
STEMLFE's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 5,932 4,748 3,854 4,378 4,296 3,841 3,595 8.00%
PBT 1,124 1,153 243 814 381 317 -492 -
Tax -85 266 -63 -57 -50 -46 -27 19.27%
NP 1,039 1,419 180 757 331 271 -519 -
-
NP to SH 1,039 1,419 180 757 331 271 -478 -
-
Tax Rate 7.56% -23.07% 25.93% 7.00% 13.12% 14.51% - -
Total Cost 4,893 3,329 3,674 3,621 3,965 3,570 4,114 2.70%
-
Net Worth 25,801 24,894 3,574,285 34,187 31,444 30,487 32,602 -3.53%
Dividend
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - 1,693 - -
Div Payout % - - - - - 625.00% - -
Equity
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 25,801 24,894 3,574,285 34,187 31,444 30,487 32,602 -3.53%
NOSH 247,380 248,947 257,142 244,193 165,499 169,375 164,827 6.43%
Ratio Analysis
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 17.52% 29.89% 4.67% 17.29% 7.70% 7.06% -14.44% -
ROE 4.03% 5.70% 0.01% 2.21% 1.05% 0.89% -1.47% -
Per Share
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2.40 1.91 1.50 1.79 2.60 2.27 2.18 1.48%
EPS 0.42 0.57 0.07 0.31 0.20 0.16 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.1043 0.10 13.90 0.14 0.19 0.18 0.1978 -9.36%
Adjusted Per Share Value based on latest NOSH - 257,142
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2.40 1.92 1.56 1.77 1.74 1.55 1.45 8.05%
EPS 0.42 0.57 0.07 0.31 0.13 0.11 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.68 0.00 -
NAPS 0.1042 0.1006 14.4416 0.1381 0.1271 0.1232 0.1317 -3.53%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.525 0.38 0.50 0.245 0.19 0.23 0.24 -
P/RPS 21.89 19.92 33.36 13.67 7.32 10.14 11.00 11.15%
P/EPS 125.00 66.67 714.29 79.03 95.00 143.75 -82.76 -
EY 0.80 1.50 0.14 1.27 1.05 0.70 -1.21 -
DY 0.00 0.00 0.00 0.00 0.00 4.35 0.00 -
P/NAPS 5.03 3.80 0.04 1.75 1.00 1.28 1.21 24.47%
Price Multiplier on Announcement Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 09/11/16 09/11/15 12/05/14 20/05/13 24/05/12 23/05/11 26/05/10 -
Price 0.52 0.405 0.49 0.29 0.27 0.24 0.23 -
P/RPS 21.69 21.23 32.69 16.18 10.40 10.58 10.55 11.71%
P/EPS 123.81 71.05 700.00 93.55 135.00 150.00 -79.31 -
EY 0.81 1.41 0.14 1.07 0.74 0.67 -1.26 -
DY 0.00 0.00 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 4.99 4.05 0.04 2.07 1.42 1.33 1.16 25.13%

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