[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

LIONPSIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Annualized Quarter Result
Revenue	473,504	392,845	358,636	345,686	344,868	295,799	287,740	39.25%
YoY %	20.53%	9.54%	3.75%	0.24%	16.59%	2.80%	-	-
Horiz. %	164.56%	136.53%	124.64%	120.14%	119.85%	102.80%	100.00%	-
PBT	9,728	-8,357	-20,692	-7,036	15,472	4,035	-11,182	-
YoY %	216.41%	59.61%	-194.09%	-145.48%	283.44%	136.08%	-	-
Horiz. %	-87.00%	74.74%	185.05%	62.92%	-138.37%	-36.08%	100.00%	-
Tax	-4,896	-8,389	-9,660	-9,210	-8,536	-67,915	-77,538	-84.06%
YoY %	41.64%	13.16%	-4.89%	-7.90%	87.43%	12.41%	-	-
Horiz. %	6.31%	10.82%	12.46%	11.88%	11.01%	87.59%	100.00%	-
NP	4,832	-16,746	-30,352	-16,246	6,936	-63,880	-88,721	-
YoY %	128.85%	44.83%	-86.83%	-334.23%	110.86%	28.00%	-	-
Horiz. %	-5.45%	18.87%	34.21%	18.31%	-7.82%	72.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,884	-9,086	-22,340	-11,358	11,072	-60,452	-84,720	-
YoY %	230.79%	59.33%	-96.69%	-202.58%	118.32%	28.64%	-	-
Horiz. %	-14.03%	10.72%	26.37%	13.41%	-13.07%	71.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	50.33%	-	-	-	55.17%	1,683.15%	-	-
YoY %	0.00%	-	-	-	-96.72%	0.00%	-	-
Horiz. %	2.99%	-	-	-	3.28%	100.00%	-	-
Total Cost	468,672	409,591	388,988	361,932	337,932	359,679	376,461	15.68%
YoY %	14.42%	5.30%	7.48%	7.10%	-6.05%	-4.46%	-	-
Horiz. %	124.49%	108.80%	103.33%	96.14%	89.77%	95.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	764,874	758,086	745,134	757,199	763,296	760,781	1,178,767	-24.99%
YoY %	0.90%	1.74%	-1.59%	-0.80%	0.33%	-35.46%	-	-
Horiz. %	64.89%	64.31%	63.21%	64.24%	64.75%	64.54%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	764,874	758,086	745,134	757,199	763,296	760,781	1,178,767	-24.99%
YoY %	0.90%	1.74%	-1.59%	-0.80%	0.33%	-35.46%	-	-
Horiz. %	64.89%	64.31%	63.21%	64.24%	64.75%	64.54%	100.00%	-
NOSH	210,709	210,579	210,489	210,333	209,696	210,160	210,119	0.18%
YoY %	0.06%	0.04%	0.07%	0.30%	-0.22%	0.02%	-	-
Horiz. %	100.28%	100.22%	100.18%	100.10%	99.80%	100.02%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	1.02%	-4.26%	-8.46%	-4.70%	2.01%	-21.60%	-30.83%	-
YoY %	123.94%	49.65%	-80.00%	-333.83%	109.31%	29.94%	-	-
Horiz. %	-3.31%	13.82%	27.44%	15.24%	-6.52%	70.06%	100.00%	-
ROE	1.55%	-1.20%	-3.00%	-1.50%	1.45%	-7.95%	-7.19%	-
YoY %	229.17%	60.00%	-100.00%	-203.45%	118.24%	-10.57%	-	-
Horiz. %	-21.56%	16.69%	41.72%	20.86%	-20.17%	110.57%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	224.72	186.55	170.38	164.35	164.46	140.75	136.94	39.00%
YoY %	20.46%	9.49%	3.67%	-0.07%	16.85%	2.78%	-	-
Horiz. %	164.10%	136.23%	124.42%	120.02%	120.10%	102.78%	100.00%	-
EPS	5.64	-4.32	-10.61	-5.40	5.28	-28.77	-40.32	-
YoY %	230.56%	59.28%	-96.48%	-202.27%	118.35%	28.65%	-	-
Horiz. %	-13.99%	10.71%	26.31%	13.39%	-13.10%	71.35%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.63	3.60	3.54	3.60	3.64	3.62	5.61	-25.13%
YoY %	0.83%	1.69%	-1.67%	-1.10%	0.55%	-35.47%	-	-
Horiz. %	64.71%	64.17%	63.10%	64.17%	64.88%	64.53%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 210,124
RPS	204.47	169.64	154.87	149.28	148.93	127.74	124.26	39.25%
YoY %	20.53%	9.54%	3.74%	0.24%	16.59%	2.80%	-	-
Horiz. %	164.55%	136.52%	124.63%	120.14%	119.85%	102.80%	100.00%	-
EPS	5.13	-3.92	-9.65	-4.90	4.78	-26.11	-36.58	-
YoY %	230.87%	59.38%	-96.94%	-202.51%	118.31%	28.62%	-	-
Horiz. %	-14.02%	10.72%	26.38%	13.40%	-13.07%	71.38%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.303	3.2737	3.2177	3.2698	3.2962	3.2853	5.0903	-24.99%
YoY %	0.90%	1.74%	-1.59%	-0.80%	0.33%	-35.46%	-	-
Horiz. %	64.89%	64.31%	63.21%	64.24%	64.75%	64.54%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-21.74%	-13.21%	-20.90%	1.52%	-25.00%	-59.63%	-	-
Horiz. %	16.51%	21.10%	24.31%	30.73%	30.28%	40.37%	100.00%	-
P/EPS	14.18	-19.70	-8.48	-20.37	20.45	-4.31	-7.42	-
YoY %	171.98%	-132.31%	58.37%	-199.61%	574.48%	41.91%	-	-
Horiz. %	-191.11%	265.50%	114.29%	274.53%	-275.61%	58.09%	100.00%	-
EY	7.05	-5.08	-11.79	-4.91	4.89	-23.20	-13.48	-
YoY %	238.78%	56.91%	-140.12%	-200.41%	121.08%	-72.11%	-	-
Horiz. %	-52.30%	37.69%	87.46%	36.42%	-36.28%	172.11%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.22	0.24	0.25	0.31	0.30	0.34	0.53	-44.26%
YoY %	-8.33%	-4.00%	-19.35%	3.33%	-11.76%	-35.85%	-	-
Horiz. %	41.51%	45.28%	47.17%	58.49%	56.60%	64.15%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-53.85%	-29.09%	-3.51%	-12.31%	-20.73%	-61.86%	-	-
Horiz. %	8.37%	18.14%	25.58%	26.51%	30.23%	38.14%	100.00%	-
P/EPS	7.27	-16.69	-8.76	-17.41	20.27	-4.03	-7.29	-
YoY %	143.56%	-90.53%	49.68%	-185.89%	602.98%	44.72%	-	-
Horiz. %	-99.73%	228.94%	120.16%	238.82%	-278.05%	55.28%	100.00%	-
EY	13.76	-5.99	-11.41	-5.74	4.93	-24.80	-13.71	-
YoY %	329.72%	47.50%	-98.78%	-216.43%	119.88%	-80.89%	-	-
Horiz. %	-100.36%	43.69%	83.22%	41.87%	-35.96%	180.89%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.11	0.20	0.26	0.26	0.29	0.32	0.52	-64.39%
YoY %	-45.00%	-23.08%	0.00%	-10.34%	-9.38%	-38.46%	-	-
Horiz. %	21.15%	38.46%	50.00%	50.00%	55.77%	61.54%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos