[LIONPSIM] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
09-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -91.19%
YoY- -252.03%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 669,652 559,755 562,332 551,098 474,120 590,388 568,985 11.46%
PBT 1,764 -239,001 -60,556 -33,264 -15,564 36,071 35,170 -86.37%
Tax -5,912 -1,921 -3,932 -5,344 -5,428 -6,327 -7,069 -11.22%
NP -4,148 -240,922 -64,488 -38,608 -20,992 29,744 28,101 -
-
NP to SH 752 -234,195 -58,418 -33,940 -17,752 28,980 28,101 -91.03%
-
Tax Rate 335.15% - - - - 17.54% 20.10% -
Total Cost 673,800 800,677 626,820 589,706 495,112 560,644 540,884 15.76%
-
Net Worth 1,288,844 1,293,301 1,484,259 1,724,303 1,381,879 1,529,729 1,345,320 -2.81%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - 33,119 13,734 -
Div Payout % - - - - - 114.29% 48.88% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,288,844 1,293,301 1,484,259 1,724,303 1,381,879 1,529,729 1,345,320 -2.81%
NOSH 208,888 209,951 209,937 210,024 210,331 206,999 206,021 0.92%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -0.62% -43.04% -11.47% -7.01% -4.43% 5.04% 4.94% -
ROE 0.06% -18.11% -3.94% -1.97% -1.28% 1.89% 2.09% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 320.58 266.61 267.86 262.40 225.42 285.21 276.18 10.43%
EPS 0.36 -111.55 -27.83 -16.16 -8.44 14.00 13.64 -91.11%
DPS 0.00 0.00 0.00 0.00 0.00 16.00 6.67 -
NAPS 6.17 6.16 7.07 8.21 6.57 7.39 6.53 -3.70%
Adjusted Per Share Value based on latest NOSH - 209,916
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 293.40 245.25 246.38 241.46 207.73 258.68 249.30 11.45%
EPS 0.33 -102.61 -25.60 -14.87 -7.78 12.70 12.31 -91.02%
DPS 0.00 0.00 0.00 0.00 0.00 14.51 6.02 -
NAPS 5.647 5.6665 6.5032 7.5549 6.0546 6.7024 5.8944 -2.81%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.85 3.02 1.84 1.83 2.26 2.09 2.30 -
P/RPS 0.89 1.13 0.69 0.70 1.00 0.73 0.83 4.75%
P/EPS 791.67 -2.71 -6.61 -11.32 -26.78 14.93 16.86 1198.49%
EY 0.13 -36.94 -15.12 -8.83 -3.73 6.70 5.93 -92.14%
DY 0.00 0.00 0.00 0.00 0.00 7.66 2.90 -
P/NAPS 0.46 0.49 0.26 0.22 0.34 0.28 0.35 19.96%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 16/11/06 15/08/06 26/05/06 09/03/06 16/11/05 17/08/05 24/05/05 -
Price 2.94 2.56 3.54 1.81 2.15 2.19 1.93 -
P/RPS 0.92 0.96 1.32 0.69 0.95 0.77 0.70 19.96%
P/EPS 816.67 -2.29 -12.72 -11.20 -25.47 15.64 14.15 1389.77%
EY 0.12 -43.57 -7.86 -8.93 -3.93 6.39 7.07 -93.37%
DY 0.00 0.00 0.00 0.00 0.00 7.31 3.45 -
P/NAPS 0.48 0.42 0.50 0.22 0.33 0.30 0.30 36.75%

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