[LIONPSIM] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 142.03%
YoY- 10.24%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 246,868 180,808 213,306 176,940 267,264 190,915 242,687 1.14%
PBT -263,852 9,025 9,017 9,190 -9,917 8,835 16,530 -
Tax -3,446 -3,813 -3,301 -2,826 -4,207 -2,323 -3,701 -4.66%
NP -267,298 5,212 5,716 6,364 -14,124 6,512 12,829 -
-
NP to SH -266,246 5,254 5,615 6,038 -14,366 7,331 12,424 -
-
Tax Rate - 42.25% 36.61% 30.75% - 26.29% 22.39% -
Total Cost 514,166 175,596 207,590 170,576 281,388 184,403 229,858 71.29%
-
Net Worth 963,326 1,231,333 1,229,731 1,221,480 1,211,657 1,218,749 1,212,323 -14.24%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - 4,633 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 963,326 1,231,333 1,229,731 1,221,480 1,211,657 1,218,749 1,212,323 -14.24%
NOSH 231,568 231,453 232,024 231,341 231,674 231,261 231,359 0.06%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -108.28% 2.88% 2.68% 3.60% -5.28% 3.41% 5.29% -
ROE -27.64% 0.43% 0.46% 0.49% -1.19% 0.60% 1.02% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 106.61 78.12 91.93 76.48 115.36 82.55 104.90 1.08%
EPS -114.97 2.27 2.42 2.61 -6.20 3.17 5.37 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 4.16 5.32 5.30 5.28 5.23 5.27 5.24 -14.29%
Adjusted Per Share Value based on latest NOSH - 231,341
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 108.16 79.22 93.46 77.53 117.10 83.65 106.33 1.14%
EPS -116.65 2.30 2.46 2.65 -6.29 3.21 5.44 -
DPS 0.00 0.00 0.00 0.00 2.03 0.00 0.00 -
NAPS 4.2208 5.395 5.388 5.3518 5.3088 5.3399 5.3117 -14.24%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.04 1.03 1.14 1.25 1.28 1.23 1.33 -
P/RPS 0.98 1.32 1.24 1.63 1.11 1.49 1.27 -15.91%
P/EPS -0.90 45.37 47.11 47.89 -20.64 38.80 24.77 -
EY -110.55 2.20 2.12 2.09 -4.84 2.58 4.04 -
DY 0.00 0.00 0.00 0.00 1.56 0.00 0.00 -
P/NAPS 0.25 0.19 0.22 0.24 0.24 0.23 0.25 0.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 22/05/14 25/02/14 25/11/13 26/08/13 28/05/13 25/02/13 -
Price 1.22 1.04 1.05 1.21 1.31 1.36 1.24 -
P/RPS 1.14 1.33 1.14 1.58 1.14 1.65 1.18 -2.27%
P/EPS -1.06 45.81 43.39 46.36 -21.13 42.90 23.09 -
EY -94.24 2.18 2.30 2.16 -4.73 2.33 4.33 -
DY 0.00 0.00 0.00 0.00 1.53 0.00 0.00 -
P/NAPS 0.29 0.20 0.20 0.23 0.25 0.26 0.24 13.48%

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