[LIONPSIM] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -22.53%
YoY- -26.47%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 118,530 590,388 426,739 285,380 178,613 765,096 517,894 -62.55%
PBT -3,891 36,071 26,378 14,958 16,708 39,351 25,124 -
Tax -1,357 -6,327 -5,302 -3,796 -2,299 -5,845 -3,932 -50.76%
NP -5,248 29,744 21,076 11,162 14,409 33,506 21,192 -
-
NP to SH -4,438 28,980 21,076 11,162 14,409 33,506 21,192 -
-
Tax Rate - 17.54% 20.10% 25.38% 13.76% 14.85% 15.65% -
Total Cost 123,778 560,644 405,663 274,218 164,204 731,590 496,702 -60.36%
-
Net Worth 1,381,879 1,529,729 1,345,320 1,334,542 1,373,834 1,357,307 1,357,263 1.20%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 33,119 10,301 - - 35,558 - -
Div Payout % - 114.29% 48.88% - - 106.12% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,381,879 1,529,729 1,345,320 1,334,542 1,373,834 1,357,307 1,357,263 1.20%
NOSH 210,331 206,999 206,021 204,058 203,229 203,189 203,183 2.32%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -4.43% 5.04% 4.94% 3.91% 8.07% 4.38% 4.09% -
ROE -0.32% 1.89% 1.57% 0.84% 1.05% 2.47% 1.56% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 56.35 285.21 207.13 139.85 87.89 376.54 254.89 -63.40%
EPS -2.11 14.00 10.23 5.47 7.09 16.49 10.43 -
DPS 0.00 16.00 5.00 0.00 0.00 17.50 0.00 -
NAPS 6.57 7.39 6.53 6.54 6.76 6.68 6.68 -1.09%
Adjusted Per Share Value based on latest NOSH - 205,506
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 51.19 254.95 184.28 123.24 77.13 330.39 223.64 -62.54%
EPS -1.92 12.51 9.10 4.82 6.22 14.47 9.15 -
DPS 0.00 14.30 4.45 0.00 0.00 15.36 0.00 -
NAPS 5.9674 6.6059 5.8095 5.763 5.9327 5.8613 5.8611 1.20%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.26 2.09 2.30 2.80 2.50 2.31 2.80 -
P/RPS 4.01 0.73 1.11 2.00 2.84 0.61 1.10 136.67%
P/EPS -107.11 14.93 22.48 51.19 35.26 14.01 26.85 -
EY -0.93 6.70 4.45 1.95 2.84 7.14 3.73 -
DY 0.00 7.66 2.17 0.00 0.00 7.58 0.00 -
P/NAPS 0.34 0.28 0.35 0.43 0.37 0.35 0.42 -13.12%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/11/05 17/08/05 24/05/05 21/02/05 24/11/04 17/08/04 24/05/04 -
Price 2.15 2.19 1.93 2.48 2.62 2.28 2.44 -
P/RPS 3.82 0.77 0.93 1.77 2.98 0.61 0.96 150.89%
P/EPS -101.90 15.64 18.87 45.34 36.95 13.83 23.39 -
EY -0.98 6.39 5.30 2.21 2.71 7.23 4.27 -
DY 0.00 7.31 2.59 0.00 0.00 7.68 0.00 -
P/NAPS 0.33 0.30 0.30 0.38 0.39 0.34 0.37 -7.33%

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