[LIONPSIM] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -202.58%
YoY- 88.6%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 473,504 392,845 358,636 345,686 344,868 295,799 287,740 39.25%
PBT 9,728 -8,357 -20,692 -7,036 15,472 4,035 -11,182 -
Tax -4,896 -8,389 -9,660 -9,210 -8,536 -67,915 -77,538 -84.06%
NP 4,832 -16,746 -30,352 -16,246 6,936 -63,880 -88,721 -
-
NP to SH 11,884 -9,086 -22,340 -11,358 11,072 -60,452 -84,720 -
-
Tax Rate 50.33% - - - 55.17% 1,683.15% - -
Total Cost 468,672 409,591 388,988 361,932 337,932 359,679 376,461 15.68%
-
Net Worth 764,874 758,086 745,134 757,199 763,296 760,781 1,178,767 -24.99%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 764,874 758,086 745,134 757,199 763,296 760,781 1,178,767 -24.99%
NOSH 210,709 210,579 210,489 210,333 209,696 210,160 210,119 0.18%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.02% -4.26% -8.46% -4.70% 2.01% -21.60% -30.83% -
ROE 1.55% -1.20% -3.00% -1.50% 1.45% -7.95% -7.19% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 224.72 186.55 170.38 164.35 164.46 140.75 136.94 39.00%
EPS 5.64 -4.32 -10.61 -5.40 5.28 -28.77 -40.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.63 3.60 3.54 3.60 3.64 3.62 5.61 -25.13%
Adjusted Per Share Value based on latest NOSH - 210,124
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 204.47 169.64 154.87 149.28 148.93 127.74 124.26 39.25%
EPS 5.13 -3.92 -9.65 -4.90 4.78 -26.11 -36.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.303 3.2737 3.2177 3.2698 3.2962 3.2853 5.0903 -24.99%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.80 0.85 0.90 1.10 1.08 1.24 2.99 -
P/RPS 0.36 0.46 0.53 0.67 0.66 0.88 2.18 -69.80%
P/EPS 14.18 -19.70 -8.48 -20.37 20.45 -4.31 -7.42 -
EY 7.05 -5.08 -11.79 -4.91 4.89 -23.20 -13.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.25 0.31 0.30 0.34 0.53 -44.26%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 27/08/08 27/05/08 25/02/08 26/11/07 29/08/07 22/05/07 -
Price 0.41 0.72 0.93 0.94 1.07 1.16 2.94 -
P/RPS 0.18 0.39 0.55 0.57 0.65 0.82 2.15 -80.77%
P/EPS 7.27 -16.69 -8.76 -17.41 20.27 -4.03 -7.29 -
EY 13.76 -5.99 -11.41 -5.74 4.93 -24.80 -13.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.20 0.26 0.26 0.29 0.32 0.52 -64.39%

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