[LIONPSIM] QoQ Quarter Result on 30-Jun-2005 [#4]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -20.27%
YoY- -35.81%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 146,200 157,019 118,530 163,649 141,359 106,767 178,613 -12.50%
PBT -28,785 -12,741 -3,891 9,693 11,420 -1,750 16,708 -
Tax -277 -1,315 -1,357 -1,532 -1,506 -1,497 -2,299 -75.63%
NP -29,062 -14,056 -5,248 8,161 9,914 -3,247 14,409 -
-
NP to SH -26,844 -12,532 -4,438 7,904 9,914 -3,247 14,409 -
-
Tax Rate - - - 15.81% 13.19% - 13.76% -
Total Cost 175,262 171,075 123,778 155,488 131,445 110,014 164,204 4.44%
-
Net Worth 1,483,870 1,723,412 1,381,879 1,379,531 1,368,676 1,344,011 1,373,834 5.27%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - 10,275 - -
Div Payout % - - - - - 0.00% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,483,870 1,723,412 1,381,879 1,379,531 1,368,676 1,344,011 1,373,834 5.27%
NOSH 209,882 209,916 210,331 209,655 209,598 205,506 203,229 2.17%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -19.88% -8.95% -4.43% 4.99% 7.01% -3.04% 8.07% -
ROE -1.81% -0.73% -0.32% 0.57% 0.72% -0.24% 1.05% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 69.66 74.80 56.35 78.06 67.44 51.95 87.89 -14.36%
EPS -12.79 -5.97 -2.11 3.77 4.73 -1.58 7.09 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 7.07 8.21 6.57 6.58 6.53 6.54 6.76 3.03%
Adjusted Per Share Value based on latest NOSH - 209,655
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 63.13 67.81 51.19 70.67 61.04 46.11 77.13 -12.51%
EPS -11.59 -5.41 -1.92 3.41 4.28 -1.40 6.22 -
DPS 0.00 0.00 0.00 0.00 0.00 4.44 0.00 -
NAPS 6.4078 7.4423 5.9674 5.9573 5.9104 5.8039 5.9327 5.27%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.84 1.83 2.26 2.09 2.30 2.80 2.50 -
P/RPS 2.64 2.45 4.01 2.68 3.41 5.39 2.84 -4.75%
P/EPS -14.39 -30.65 -107.11 55.44 48.63 -177.22 35.26 -
EY -6.95 -3.26 -0.93 1.80 2.06 -0.56 2.84 -
DY 0.00 0.00 0.00 0.00 0.00 1.79 0.00 -
P/NAPS 0.26 0.22 0.34 0.32 0.35 0.43 0.37 -20.97%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 09/03/06 16/11/05 17/08/05 24/05/05 21/02/05 24/11/04 -
Price 3.54 1.81 2.15 2.19 1.93 2.48 2.62 -
P/RPS 5.08 2.42 3.82 2.81 2.86 4.77 2.98 42.74%
P/EPS -27.68 -30.32 -101.90 58.09 40.80 -156.96 36.95 -
EY -3.61 -3.30 -0.98 1.72 2.45 -0.64 2.71 -
DY 0.00 0.00 0.00 0.00 0.00 2.02 0.00 -
P/NAPS 0.50 0.22 0.33 0.33 0.30 0.38 0.39 18.03%

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