[LIONPSIM] QoQ Quarter Result on 30-Jun-2008 [#4]

Stock

[LIONPSIM] LION POSIM BERHAD

Announcement Date

27-Aug-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Jun-2008 [#4]

Profit Trend

QoQ- 169.24%

YoY- 148.35%

Quarter Report

LIONPSIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Quarter Result
Revenue	180,187	108,692	118,376	123,868	96,134	86,626	86,217	63.39%
YoY %	65.78%	-8.18%	-4.43%	28.85%	10.98%	0.47%	-	-
Horiz. %	208.99%	126.07%	137.30%	143.67%	111.50%	100.47%	100.00%	-
PBT	14,805	135,540	2,432	7,162	-12,001	-7,386	3,868	144.48%
YoY %	-89.08%	5,473.19%	-66.04%	159.68%	-62.48%	-290.95%	-	-
Horiz. %	382.76%	3,504.14%	62.87%	185.16%	-310.26%	-190.95%	100.00%	-
Tax	-3,499	-256	-1,224	-1,144	-2,640	-2,471	-2,134	39.00%
YoY %	-1,266.80%	79.08%	-6.99%	56.67%	-6.84%	-15.79%	-	-
Horiz. %	163.96%	12.00%	57.36%	53.61%	123.71%	115.79%	100.00%	-
NP	11,306	135,284	1,208	6,018	-14,641	-9,857	1,734	248.61%
YoY %	-91.64%	11,099.01%	-79.93%	141.10%	-48.53%	-668.45%	-	-
Horiz. %	652.02%	7,801.85%	69.67%	347.06%	-844.35%	-568.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,698	139,391	2,971	7,669	-11,076	-8,447	2,768	175.83%
YoY %	-90.89%	4,591.72%	-61.26%	169.24%	-31.12%	-405.17%	-	-
Horiz. %	458.74%	5,035.80%	107.33%	277.06%	-400.14%	-305.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.63%	0.19%	50.33%	15.97%	-	-	55.17%	-
YoY %	12,336.84%	-99.62%	215.15%	0.00%	-	-	-	-
Horiz. %	42.83%	0.34%	91.23%	28.95%	-	-	100.00%	-
Total Cost	168,881	-26,592	117,168	117,850	110,775	96,483	84,483	58.62%
YoY %	735.08%	-122.70%	-0.58%	6.39%	14.81%	14.20%	-	-
Horiz. %	199.90%	-31.48%	138.69%	139.50%	131.12%	114.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	937,946	869,015	764,874	631,178	745,418	756,447	763,296	14.71%
YoY %	7.93%	13.62%	21.18%	-15.33%	-1.46%	-0.90%	-	-
Horiz. %	122.88%	113.85%	100.21%	82.69%	97.66%	99.10%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	937,946	869,015	764,874	631,178	745,418	756,447	763,296	14.71%
YoY %	7.93%	13.62%	21.18%	-15.33%	-1.46%	-0.90%	-	-
Horiz. %	122.88%	113.85%	100.21%	82.69%	97.66%	99.10%	100.00%	-
NOSH	230,453	217,798	210,709	210,392	210,570	210,124	209,696	6.48%
YoY %	5.81%	3.36%	0.15%	-0.08%	0.21%	0.20%	-	-
Horiz. %	109.90%	103.86%	100.48%	100.33%	100.42%	100.20%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	6.27%	124.47%	1.02%	4.86%	-15.23%	-11.38%	2.01%	-
YoY %	-94.96%	12,102.94%	-79.01%	131.91%	-33.83%	-666.17%	-	-
Horiz. %	311.94%	6,192.54%	50.75%	241.79%	-757.71%	-566.17%	100.00%	-
ROE	1.35%	16.04%	0.39%	1.22%	-1.49%	-1.12%	0.36%	-
YoY %	-91.58%	4,012.82%	-68.03%	181.88%	-33.04%	-411.11%	-	-
Horiz. %	375.00%	4,455.56%	108.33%	338.89%	-413.89%	-311.11%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	78.19	49.90	56.18	58.87	45.65	41.23	41.12	53.42%
YoY %	56.69%	-11.18%	-4.57%	28.96%	10.72%	0.27%	-	-
Horiz. %	190.15%	121.35%	136.62%	143.17%	111.02%	100.27%	100.00%	-
EPS	5.51	64.00	1.41	3.64	-5.26	-4.02	1.32	159.02%
YoY %	-91.39%	4,439.01%	-61.26%	169.20%	-30.85%	-404.55%	-	-
Horiz. %	417.42%	4,848.48%	106.82%	275.76%	-398.48%	-304.55%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.07	3.99	3.63	3.00	3.54	3.60	3.64	7.72%
YoY %	2.01%	9.92%	21.00%	-15.25%	-1.67%	-1.10%	-	-
Horiz. %	111.81%	109.62%	99.73%	82.42%	97.25%	98.90%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 210,392
RPS	77.81	46.94	51.12	53.49	41.51	37.41	37.23	63.39%
YoY %	65.76%	-8.18%	-4.43%	28.86%	10.96%	0.48%	-	-
Horiz. %	209.00%	126.08%	137.31%	143.67%	111.50%	100.48%	100.00%	-
EPS	5.48	60.19	1.28	3.31	-4.78	-3.65	1.20	174.99%
YoY %	-90.90%	4,602.34%	-61.33%	169.25%	-30.96%	-404.17%	-	-
Horiz. %	456.67%	5,015.83%	106.67%	275.83%	-398.33%	-304.17%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.0504	3.7527	3.303	2.7256	3.219	3.2666	3.2962	14.71%
YoY %	7.93%	13.61%	21.18%	-15.33%	-1.46%	-0.90%	-	-
Horiz. %	122.88%	113.85%	100.21%	82.69%	97.66%	99.10%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	0.36	0.37	0.80	0.85	0.90	1.10	1.08	-
P/RPS	0.46	0.74	1.42	1.44	1.97	2.67	2.63	-68.69%
YoY %	-37.84%	-47.89%	-1.39%	-26.90%	-26.22%	1.52%	-	-
Horiz. %	17.49%	28.14%	53.99%	54.75%	74.90%	101.52%	100.00%	-
P/EPS	6.53	0.58	56.74	23.32	-17.11	-27.36	81.82	-81.43%
YoY %	1,025.86%	-98.98%	143.31%	236.29%	37.46%	-133.44%	-	-
Horiz. %	7.98%	0.71%	69.35%	28.50%	-20.91%	-33.44%	100.00%	-
EY	15.31	172.97	1.76	4.29	-5.84	-3.65	1.22	439.19%
YoY %	-91.15%	9,727.84%	-58.97%	173.46%	-60.00%	-399.18%	-	-
Horiz. %	1,254.92%	14,177.87%	144.26%	351.64%	-478.69%	-299.18%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.09	0.09	0.22	0.28	0.25	0.31	0.30	-55.15%
YoY %	0.00%	-59.09%	-21.43%	12.00%	-19.35%	3.33%	-	-
Horiz. %	30.00%	30.00%	73.33%	93.33%	83.33%	103.33%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	27/05/09	25/02/09	19/11/08	27/08/08	27/05/08	25/02/08	26/11/07	-
Price	0.68	0.33	0.41	0.72	0.93	0.94	1.07	-
P/RPS	0.87	0.66	0.73	1.22	2.04	2.28	2.60	-51.76%
YoY %	31.82%	-9.59%	-40.16%	-40.20%	-10.53%	-12.31%	-	-
Horiz. %	33.46%	25.38%	28.08%	46.92%	78.46%	87.69%	100.00%	-
P/EPS	12.34	0.52	29.08	19.75	-17.68	-23.38	81.06	-71.45%
YoY %	2,273.08%	-98.21%	47.24%	211.71%	24.38%	-128.84%	-	-
Horiz. %	15.22%	0.64%	35.87%	24.36%	-21.81%	-28.84%	100.00%	-
EY	8.10	193.94	3.44	5.06	-5.66	-4.28	1.23	250.93%
YoY %	-95.82%	5,537.79%	-32.02%	189.40%	-32.24%	-447.97%	-	-
Horiz. %	658.54%	15,767.48%	279.67%	411.38%	-460.16%	-347.97%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.17	0.08	0.11	0.24	0.26	0.26	0.29	-29.93%
YoY %	112.50%	-27.27%	-54.17%	-7.69%	0.00%	-10.34%	-	-
Horiz. %	58.62%	27.59%	37.93%	82.76%	89.66%	89.66%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos