[LIONPSIM] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 102.28%
YoY- -52.08%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 565,103 469,895 260,657 102,556 721,449 533,832 329,123 43.43%
PBT -379,870 -43,000 8,773 3,842 -93,385 -50,796 -58,085 250.11%
Tax -7,001 -5,377 -3,312 -1,479 -11,167 -6,804 -4,602 32.30%
NP -386,871 -48,377 5,461 2,363 -104,552 -57,600 -62,687 236.82%
-
NP to SH -387,197 -48,553 5,276 2,276 -99,968 -57,816 -62,858 236.40%
-
Tax Rate - - 37.75% 38.50% - - - -
Total Cost 951,974 518,272 255,196 100,193 826,001 591,432 391,810 80.82%
-
Net Worth 516,734 846,399 912,356 922,012 886,906 928,482 910,213 -31.46%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 516,734 846,399 912,356 922,012 886,906 928,482 910,213 -31.46%
NOSH 229,659 229,999 230,393 232,244 231,568 231,541 231,606 -0.56%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -68.46% -10.30% 2.10% 2.30% -14.49% -10.79% -19.05% -
ROE -74.93% -5.74% 0.58% 0.25% -11.27% -6.23% -6.91% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 246.06 204.30 113.14 44.16 311.55 230.56 142.10 44.24%
EPS -168.63 -21.11 2.29 0.98 -43.17 -24.97 -27.14 238.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 3.68 3.96 3.97 3.83 4.01 3.93 -31.07%
Adjusted Per Share Value based on latest NOSH - 232,244
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 247.60 205.88 114.21 44.93 316.10 233.90 144.20 43.43%
EPS -169.65 -21.27 2.31 1.00 -43.80 -25.33 -27.54 236.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.264 3.7085 3.9974 4.0397 3.8859 4.0681 3.988 -31.46%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.61 0.63 0.66 0.65 0.675 0.73 0.74 -
P/RPS 0.25 0.31 0.58 1.47 0.22 0.32 0.52 -38.65%
P/EPS -0.36 -2.98 28.82 66.33 -1.56 -2.92 -2.73 -74.12%
EY -276.39 -33.51 3.47 1.51 -63.96 -34.21 -36.68 284.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.17 0.17 0.16 0.18 0.18 0.19 26.42%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 30/05/16 22/02/16 23/11/15 24/08/15 27/05/15 25/02/15 -
Price 0.56 0.64 0.67 0.68 0.585 0.705 0.795 -
P/RPS 0.23 0.31 0.59 1.54 0.19 0.31 0.56 -44.77%
P/EPS -0.33 -3.03 29.26 69.39 -1.36 -2.82 -2.93 -76.70%
EY -301.06 -32.98 3.42 1.44 -73.79 -35.42 -34.14 327.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.17 0.17 0.17 0.15 0.18 0.20 16.05%

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