[LIONPSIM] QoQ Quarter Result on 31-Dec-2005 [#2]

Stock

[LIONPSIM] LION POSIM BERHAD

Announcement Date

09-Mar-2006

Admission Sponsor

Sponsor

Financial Year

30-Jun-2006

Quarter

31-Dec-2005 [#2]

Profit Trend

QoQ- -182.38%

YoY- -285.96%

Quarter Report

LIONPSIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Quarter Result
Revenue	167,413	138,006	146,200	157,019	118,530	163,649	141,359	11.92%
YoY %	21.31%	-5.60%	-6.89%	32.47%	-27.57%	15.77%	-	-
Horiz. %	118.43%	97.63%	103.42%	111.08%	83.85%	115.77%	100.00%	-
PBT	441	-193,584	-28,785	-12,741	-3,891	9,693	11,420	-88.55%
YoY %	100.23%	-572.52%	-125.92%	-227.45%	-140.14%	-15.12%	-	-
Horiz. %	3.86%	-1,695.13%	-252.06%	-111.57%	-34.07%	84.88%	100.00%	-
Tax	-1,478	1,028	-277	-1,315	-1,357	-1,532	-1,506	-1.24%
YoY %	-243.77%	471.12%	78.94%	3.10%	11.42%	-1.73%	-	-
Horiz. %	98.14%	-68.26%	18.39%	87.32%	90.11%	101.73%	100.00%	-
NP	-1,037	-192,556	-29,062	-14,056	-5,248	8,161	9,914	-
YoY %	99.46%	-562.57%	-106.76%	-167.84%	-164.31%	-17.68%	-	-
Horiz. %	-10.46%	-1,942.26%	-293.14%	-141.78%	-52.94%	82.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	188	-190,381	-26,844	-12,532	-4,438	7,904	9,914	-92.87%
YoY %	100.10%	-609.21%	-114.20%	-182.38%	-156.15%	-20.27%	-	-
Horiz. %	1.90%	-1,920.32%	-270.77%	-126.41%	-44.76%	79.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	335.15%	-	-	-	-	15.81%	13.19%	-
YoY %	0.00%	-	-	-	-	19.86%	-	-
Horiz. %	2,540.94%	-	-	-	-	119.86%	100.00%	-
Total Cost	168,450	330,562	175,262	171,075	123,778	155,488	131,445	17.96%
YoY %	-49.04%	88.61%	2.45%	38.21%	-20.39%	18.29%	-	-
Horiz. %	128.15%	251.48%	133.33%	130.15%	94.17%	118.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,288,844	1,293,606	1,483,870	1,723,412	1,381,879	1,379,531	1,368,676	-3.92%
YoY %	-0.37%	-12.82%	-13.90%	24.72%	0.17%	0.79%	-	-
Horiz. %	94.17%	94.52%	108.42%	125.92%	100.96%	100.79%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	1,288,844	1,293,606	1,483,870	1,723,412	1,381,879	1,379,531	1,368,676	-3.92%
YoY %	-0.37%	-12.82%	-13.90%	24.72%	0.17%	0.79%	-	-
Horiz. %	94.17%	94.52%	108.42%	125.92%	100.96%	100.79%	100.00%	-
NOSH	208,888	210,001	209,882	209,916	210,331	209,655	209,598	-0.22%
YoY %	-0.53%	0.06%	-0.02%	-0.20%	0.32%	0.03%	-	-
Horiz. %	99.66%	100.19%	100.14%	100.15%	100.35%	100.03%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	-0.62%	-139.53%	-19.88%	-8.95%	-4.43%	4.99%	7.01%	-
YoY %	99.56%	-601.86%	-122.12%	-102.03%	-188.78%	-28.82%	-	-
Horiz. %	-8.84%	-1,990.44%	-283.59%	-127.67%	-63.20%	71.18%	100.00%	-
ROE	0.01%	-14.72%	-1.81%	-0.73%	-0.32%	0.57%	0.72%	-
YoY %	100.07%	-713.26%	-147.95%	-128.12%	-156.14%	-20.83%	-	-
Horiz. %	1.39%	-2,044.44%	-251.39%	-101.39%	-44.44%	79.17%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	80.14	65.72	69.66	74.80	56.35	78.06	67.44	12.17%
YoY %	21.94%	-5.66%	-6.87%	32.74%	-27.81%	15.75%	-	-
Horiz. %	118.83%	97.45%	103.29%	110.91%	83.56%	115.75%	100.00%	-
EPS	0.09	-90.65	-12.79	-5.97	-2.11	3.77	4.73	-92.85%
YoY %	100.10%	-608.76%	-114.24%	-182.94%	-155.97%	-20.30%	-	-
Horiz. %	1.90%	-1,916.49%	-270.40%	-126.22%	-44.61%	79.70%	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	6.17	6.16	7.07	8.21	6.57	6.58	6.53	-3.70%
YoY %	0.16%	-12.87%	-13.89%	24.96%	-0.15%	0.77%	-	-
Horiz. %	94.49%	94.33%	108.27%	125.73%	100.61%	100.77%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 209,916
RPS	72.29	59.60	63.13	67.81	51.19	70.67	61.04	11.92%
YoY %	21.29%	-5.59%	-6.90%	32.47%	-27.56%	15.78%	-	-
Horiz. %	118.43%	97.64%	103.42%	111.09%	83.86%	115.78%	100.00%	-
EPS	0.08	-82.21	-11.59	-5.41	-1.92	3.41	4.28	-92.93%
YoY %	100.10%	-609.32%	-114.23%	-181.77%	-156.30%	-20.33%	-	-
Horiz. %	1.87%	-1,920.79%	-270.79%	-126.40%	-44.86%	79.67%	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	5.5657	5.5862	6.4078	7.4423	5.9674	5.9573	5.9104	-3.92%
YoY %	-0.37%	-12.82%	-13.90%	24.72%	0.17%	0.79%	-	-
Horiz. %	94.17%	94.51%	108.42%	125.92%	100.96%	100.79%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	2.85	3.02	1.84	1.83	2.26	2.09	2.30	-
P/RPS	3.56	4.60	2.64	2.45	4.01	2.68	3.41	2.90%
YoY %	-22.61%	74.24%	7.76%	-38.90%	49.63%	-21.41%	-	-
Horiz. %	104.40%	134.90%	77.42%	71.85%	117.60%	78.59%	100.00%	-
P/EPS	3,166.67	-3.33	-14.39	-30.65	-107.11	55.44	48.63	1514.46%
YoY %	95,195.20%	76.86%	53.05%	71.38%	-293.20%	14.00%	-	-
Horiz. %	6,511.76%	-6.85%	-29.59%	-63.03%	-220.25%	114.00%	100.00%	-
EY	0.03	-30.02	-6.95	-3.26	-0.93	1.80	2.06	-94.02%
YoY %	100.10%	-331.94%	-113.19%	-250.54%	-151.67%	-12.62%	-	-
Horiz. %	1.46%	-1,457.28%	-337.38%	-158.25%	-45.15%	87.38%	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	0.46	0.49	0.26	0.22	0.34	0.32	0.35	19.96%
YoY %	-6.12%	88.46%	18.18%	-35.29%	6.25%	-8.57%	-	-
Horiz. %	131.43%	140.00%	74.29%	62.86%	97.14%	91.43%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	16/11/06	15/08/06	26/05/06	09/03/06	16/11/05	17/08/05	24/05/05	-
Price	2.94	2.56	3.54	1.81	2.15	2.19	1.93	-
P/RPS	3.67	3.90	5.08	2.42	3.82	2.81	2.86	18.06%
YoY %	-5.90%	-23.23%	109.92%	-36.65%	35.94%	-1.75%	-	-
Horiz. %	128.32%	136.36%	177.62%	84.62%	133.57%	98.25%	100.00%	-
P/EPS	3,266.67	-2.82	-27.68	-30.32	-101.90	58.09	40.80	1752.70%
YoY %	115,939.36%	89.81%	8.71%	70.25%	-275.42%	42.38%	-	-
Horiz. %	8,006.54%	-6.91%	-67.84%	-74.31%	-249.75%	142.38%	100.00%	-
EY	0.03	-35.41	-3.61	-3.30	-0.98	1.72	2.45	-94.67%
YoY %	100.08%	-880.89%	-9.39%	-236.73%	-156.98%	-29.80%	-	-
Horiz. %	1.22%	-1,445.31%	-147.35%	-134.69%	-40.00%	70.20%	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	0.48	0.42	0.50	0.22	0.33	0.33	0.30	36.75%
YoY %	14.29%	-16.00%	127.27%	-33.33%	0.00%	10.00%	-	-
Horiz. %	160.00%	140.00%	166.67%	73.33%	110.00%	110.00%	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