[LIONPSIM] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 92.99%
YoY- -34.9%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 169,100 817,922 571,054 390,246 176,940 1,011,304 744,040 -62.72%
PBT 7,161 -236,620 27,232 18,207 9,190 25,638 35,555 -65.60%
Tax -2,330 -13,386 -9,940 -6,127 -2,826 -14,753 -10,546 -63.41%
NP 4,831 -250,006 17,292 12,080 6,364 10,885 25,009 -66.55%
-
NP to SH 4,750 -249,339 16,907 11,653 6,038 10,866 25,232 -67.11%
-
Tax Rate 32.54% - 36.50% 33.65% 30.75% 57.54% 29.66% -
Total Cost 164,269 1,067,928 553,762 378,166 170,576 1,000,419 719,031 -62.59%
-
Net Worth 973,170 961,001 1,232,126 1,227,850 1,221,480 1,211,970 1,219,932 -13.97%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - 4,634 - -
Div Payout % - - - - - 42.65% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 973,170 961,001 1,232,126 1,227,850 1,221,480 1,211,970 1,219,932 -13.97%
NOSH 231,707 231,566 231,602 231,669 231,341 231,734 231,486 0.06%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.86% -30.57% 3.03% 3.10% 3.60% 1.08% 3.36% -
ROE 0.49% -25.95% 1.37% 0.95% 0.49% 0.90% 2.07% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 72.98 353.21 246.57 168.45 76.48 436.41 321.42 -62.74%
EPS 2.05 -107.67 7.30 5.03 2.61 4.69 10.90 -67.14%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 4.20 4.15 5.32 5.30 5.28 5.23 5.27 -14.02%
Adjusted Per Share Value based on latest NOSH - 232,024
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 73.02 353.21 246.60 168.52 76.41 436.71 321.30 -62.72%
EPS 2.05 -107.67 7.30 5.03 2.61 4.69 10.90 -67.14%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 4.2025 4.1499 5.3207 5.3023 5.2748 5.2337 5.2681 -13.97%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.93 1.04 1.03 1.14 1.25 1.28 1.23 -
P/RPS 1.27 0.29 0.42 0.68 1.63 0.29 0.38 123.37%
P/EPS 45.37 -0.97 14.11 22.66 47.89 27.30 11.28 152.70%
EY 2.20 -103.53 7.09 4.41 2.09 3.66 8.86 -60.46%
DY 0.00 0.00 0.00 0.00 0.00 1.56 0.00 -
P/NAPS 0.22 0.25 0.19 0.22 0.24 0.24 0.23 -2.91%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 22/05/14 25/02/14 25/11/13 26/08/13 28/05/13 -
Price 0.82 1.22 1.04 1.05 1.21 1.31 1.36 -
P/RPS 1.12 0.35 0.42 0.62 1.58 0.30 0.42 92.18%
P/EPS 40.00 -1.13 14.25 20.87 46.36 27.94 12.48 117.23%
EY 2.50 -88.26 7.02 4.79 2.16 3.58 8.01 -53.95%
DY 0.00 0.00 0.00 0.00 0.00 1.53 0.00 -
P/NAPS 0.20 0.29 0.20 0.20 0.23 0.25 0.26 -16.03%

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