[LIONPSIM] QoQ Quarter Result on 30-Jun-2003 [#4]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 62.64%
YoY- -125.06%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 207,979 157,998 151,917 119,506 115,756 111,532 128,356 37.91%
PBT 7,436 8,939 8,749 -169 -4,578 5,932 9,183 -13.11%
Tax -1,424 -1,315 -1,193 -1,725 -491 -498 -707 59.41%
NP 6,012 7,624 7,556 -1,894 -5,069 5,434 8,476 -20.44%
-
NP to SH 6,012 7,624 7,556 -1,894 -5,069 5,434 8,476 -20.44%
-
Tax Rate 19.15% 14.71% 13.64% - - 8.40% 7.70% -
Total Cost 201,967 150,374 144,361 121,400 120,825 106,098 119,880 41.54%
-
Net Worth 1,356,762 1,349,956 1,348,705 1,335,573 1,343,590 1,345,271 1,335,427 1.06%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - 14,186 2,035 - - -
Div Payout % - - - 0.00% 0.00% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,356,762 1,349,956 1,348,705 1,335,573 1,343,590 1,345,271 1,335,427 1.06%
NOSH 203,108 203,306 203,118 202,666 203,574 203,520 203,261 -0.05%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.89% 4.83% 4.97% -1.58% -4.38% 4.87% 6.60% -
ROE 0.44% 0.56% 0.56% -0.14% -0.38% 0.40% 0.63% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 102.40 77.71 74.79 58.97 56.86 54.80 63.15 37.98%
EPS 2.96 3.75 3.72 -0.93 -2.49 2.67 4.17 -20.40%
DPS 0.00 0.00 0.00 7.00 1.00 0.00 0.00 -
NAPS 6.68 6.64 6.64 6.59 6.60 6.61 6.57 1.11%
Adjusted Per Share Value based on latest NOSH - 202,666
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 89.81 68.23 65.60 51.61 49.99 48.16 55.43 37.90%
EPS 2.60 3.29 3.26 -0.82 -2.19 2.35 3.66 -20.36%
DPS 0.00 0.00 0.00 6.13 0.88 0.00 0.00 -
NAPS 5.8589 5.8296 5.8242 5.7674 5.8021 5.8093 5.7668 1.06%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.80 1.51 1.64 1.60 1.46 1.56 1.60 -
P/RPS 2.73 1.94 2.19 2.71 2.57 2.85 2.53 5.19%
P/EPS 94.59 40.27 44.09 -171.21 -58.63 58.43 38.37 82.38%
EY 1.06 2.48 2.27 -0.58 -1.71 1.71 2.61 -45.12%
DY 0.00 0.00 0.00 4.38 0.68 0.00 0.00 -
P/NAPS 0.42 0.23 0.25 0.24 0.22 0.24 0.24 45.17%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 27/02/04 19/11/03 26/08/03 05/05/03 25/02/03 27/11/02 -
Price 2.44 1.74 1.72 1.69 1.63 1.76 1.48 -
P/RPS 2.38 2.24 2.30 2.87 2.87 3.21 2.34 1.13%
P/EPS 82.43 46.40 46.24 -180.84 -65.46 65.92 35.49 75.29%
EY 1.21 2.16 2.16 -0.55 -1.53 1.52 2.82 -43.08%
DY 0.00 0.00 0.00 4.14 0.61 0.00 0.00 -
P/NAPS 0.37 0.26 0.26 0.26 0.25 0.27 0.23 37.25%

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