[LIONPSIM] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 101.91%
YoY- -21.33%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 721,449 533,832 329,123 169,100 817,922 571,054 390,246 50.79%
PBT -93,385 -50,796 -58,085 7,161 -236,620 27,232 18,207 -
Tax -11,167 -6,804 -4,602 -2,330 -13,386 -9,940 -6,127 49.37%
NP -104,552 -57,600 -62,687 4,831 -250,006 17,292 12,080 -
-
NP to SH -99,968 -57,816 -62,858 4,750 -249,339 16,907 11,653 -
-
Tax Rate - - - 32.54% - 36.50% 33.65% -
Total Cost 826,001 591,432 391,810 164,269 1,067,928 553,762 378,166 68.58%
-
Net Worth 886,906 928,482 910,213 973,170 961,001 1,232,126 1,227,850 -19.54%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 886,906 928,482 910,213 973,170 961,001 1,232,126 1,227,850 -19.54%
NOSH 231,568 231,541 231,606 231,707 231,566 231,602 231,669 -0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -14.49% -10.79% -19.05% 2.86% -30.57% 3.03% 3.10% -
ROE -11.27% -6.23% -6.91% 0.49% -25.95% 1.37% 0.95% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 311.55 230.56 142.10 72.98 353.21 246.57 168.45 50.84%
EPS -43.17 -24.97 -27.14 2.05 -107.67 7.30 5.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.83 4.01 3.93 4.20 4.15 5.32 5.30 -19.51%
Adjusted Per Share Value based on latest NOSH - 231,707
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 316.10 233.90 144.20 74.09 358.37 250.20 170.98 50.80%
EPS -43.80 -25.33 -27.54 2.08 -109.25 7.41 5.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8859 4.0681 3.988 4.2639 4.2106 5.3985 5.3798 -19.54%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.675 0.73 0.74 0.93 1.04 1.03 1.14 -
P/RPS 0.22 0.32 0.52 1.27 0.29 0.42 0.68 -52.96%
P/EPS -1.56 -2.92 -2.73 45.37 -0.97 14.11 22.66 -
EY -63.96 -34.21 -36.68 2.20 -103.53 7.09 4.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 0.19 0.22 0.25 0.19 0.22 -12.55%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 27/05/15 25/02/15 25/11/14 26/08/14 22/05/14 25/02/14 -
Price 0.585 0.705 0.795 0.82 1.22 1.04 1.05 -
P/RPS 0.19 0.31 0.56 1.12 0.35 0.42 0.62 -54.64%
P/EPS -1.36 -2.82 -2.93 40.00 -1.13 14.25 20.87 -
EY -73.79 -35.42 -34.14 2.50 -88.26 7.02 4.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.18 0.20 0.20 0.29 0.20 0.20 -17.49%

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