[LIONPSIM] QoQ Cumulative Quarter Result on 30-Sep-2002 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 2447.92%
YoY- 177.17%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 475,150 355,644 239,888 128,356 468,071 307,428 191,519 83.57%
PBT 10,368 10,537 15,115 9,183 1,619 -6,082 -4,835 -
Tax -3,421 -1,696 -1,205 -707 -1,619 6,082 4,835 -
NP 6,947 8,841 13,910 8,476 0 0 0 -
-
NP to SH 6,947 8,841 13,910 8,476 -361 -7,919 -6,068 -
-
Tax Rate 33.00% 16.10% 7.97% 7.70% 100.00% - - -
Total Cost 468,203 346,803 225,978 119,880 468,071 307,428 191,519 81.77%
-
Net Worth 1,339,966 1,341,393 1,344,226 1,335,427 1,307,622 1,313,741 1,311,012 1.47%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 16,266 2,032 - - 200 - - -
Div Payout % 234.15% 22.99% - - 0.00% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 1,339,966 1,341,393 1,344,226 1,335,427 1,307,622 1,313,741 1,311,012 1.47%
NOSH 203,333 203,241 203,362 203,261 200,555 203,051 202,943 0.12%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.46% 2.49% 5.80% 6.60% 0.00% 0.00% 0.00% -
ROE 0.52% 0.66% 1.03% 0.63% -0.03% -0.60% -0.46% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 233.68 174.99 117.96 63.15 233.39 151.40 94.37 83.33%
EPS 3.42 4.35 6.84 4.17 -0.18 -3.90 -2.99 -
DPS 8.00 1.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 6.59 6.60 6.61 6.57 6.52 6.47 6.46 1.34%
Adjusted Per Share Value based on latest NOSH - 203,261
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 205.19 153.58 103.59 55.43 202.13 132.76 82.70 83.57%
EPS 3.00 3.82 6.01 3.66 -0.16 -3.42 -2.62 -
DPS 7.02 0.88 0.00 0.00 0.09 0.00 0.00 -
NAPS 5.7864 5.7926 5.8048 5.7668 5.6467 5.6732 5.6614 1.47%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.60 1.46 1.56 1.60 1.61 2.04 2.12 -
P/RPS 0.68 0.83 1.32 2.53 0.69 1.35 2.25 -55.06%
P/EPS 46.83 33.56 22.81 38.37 -894.44 -52.31 -70.90 -
EY 2.14 2.98 4.38 2.61 -0.11 -1.91 -1.41 -
DY 5.00 0.68 0.00 0.00 0.06 0.00 0.00 -
P/NAPS 0.24 0.22 0.24 0.24 0.25 0.32 0.33 -19.17%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 05/05/03 25/02/03 27/11/02 21/08/02 22/05/02 21/02/02 -
Price 1.69 1.63 1.76 1.48 1.83 1.78 2.02 -
P/RPS 0.72 0.93 1.49 2.34 0.78 1.18 2.14 -51.72%
P/EPS 49.47 37.47 25.73 35.49 -1,016.67 -45.64 -67.56 -
EY 2.02 2.67 3.89 2.82 -0.10 -2.19 -1.48 -
DY 4.73 0.61 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 0.26 0.25 0.27 0.23 0.28 0.28 0.31 -11.09%

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