[LIONPSIM] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 132.7%
YoY- 7.33%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 598,037 407,255 227,068 118,376 392,845 268,977 172,843 128.93%
PBT 170,351 152,777 137,972 2,432 -8,357 -15,519 -3,518 -
Tax -9,466 -4,979 -1,480 -1,224 -8,389 -7,245 -4,605 61.73%
NP 160,885 147,798 136,492 1,208 -16,746 -22,764 -8,123 -
-
NP to SH 167,495 155,060 142,362 2,971 -9,086 -16,755 -5,679 -
-
Tax Rate 5.56% 3.26% 1.07% 50.33% - - - -
Total Cost 437,152 259,457 90,576 117,168 409,591 291,741 180,966 80.13%
-
Net Worth 908,806 866,530 854,300 764,874 758,086 745,134 757,199 12.95%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 908,806 866,530 854,300 764,874 758,086 745,134 757,199 12.95%
NOSH 222,202 212,906 214,110 210,709 210,579 210,489 210,333 3.73%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 26.90% 36.29% 60.11% 1.02% -4.26% -8.46% -4.70% -
ROE 18.43% 17.89% 16.66% 0.39% -1.20% -2.25% -0.75% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 269.14 191.28 106.05 56.18 186.55 127.79 82.18 120.69%
EPS 75.38 72.83 66.49 1.41 -4.32 -7.96 -2.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.09 4.07 3.99 3.63 3.60 3.54 3.60 8.88%
Adjusted Per Share Value based on latest NOSH - 210,709
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 262.03 178.44 99.49 51.87 172.12 117.85 75.73 128.93%
EPS 73.39 67.94 62.38 1.30 -3.98 -7.34 -2.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9819 3.7967 3.7431 3.3513 3.3215 3.2648 3.3176 12.95%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.78 0.36 0.37 0.80 0.85 0.90 1.10 -
P/RPS 0.29 0.19 0.35 1.42 0.46 0.70 1.34 -63.98%
P/EPS 1.03 0.49 0.56 56.74 -19.70 -11.31 -40.74 -
EY 96.64 202.31 179.70 1.76 -5.08 -8.84 -2.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.09 0.09 0.22 0.24 0.25 0.31 -27.86%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 25/02/09 19/11/08 27/08/08 27/05/08 25/02/08 -
Price 0.91 0.68 0.33 0.41 0.72 0.93 0.94 -
P/RPS 0.34 0.36 0.31 0.73 0.39 0.73 1.14 -55.39%
P/EPS 1.21 0.93 0.50 29.08 -16.69 -11.68 -34.81 -
EY 82.83 107.10 201.48 3.44 -5.99 -8.56 -2.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.17 0.08 0.11 0.20 0.26 0.26 -10.54%

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