[LIONPSIM] QoQ Quarter Result on 31-Dec-2009 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 67.43%
YoY- -61.58%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 75,695 242,345 217,536 204,991 209,444 190,782 180,187 -43.87%
PBT 116 60,686 31,565 56,952 39,005 17,574 14,805 -96.04%
Tax 2,282 -13,051 -4,860 -3,336 -3,557 -4,487 -3,499 -
NP 2,398 47,635 26,705 53,616 35,448 13,087 11,306 -64.40%
-
NP to SH 3,115 48,018 18,969 53,548 31,982 12,435 12,698 -60.77%
-
Tax Rate -1,967.24% 21.51% 15.40% 5.86% 9.12% 25.53% 23.63% -
Total Cost 73,297 194,710 190,831 151,375 173,996 177,695 168,881 -42.64%
-
Net Worth 1,082,174 924,972 1,036,141 1,023,034 974,667 921,241 937,946 9.99%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 4,624 - - - - - -
Div Payout % - 9.63% - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,082,174 924,972 1,036,141 1,023,034 974,667 921,241 937,946 9.99%
NOSH 230,740 231,243 230,766 230,413 230,417 230,310 230,453 0.08%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.17% 19.66% 12.28% 26.16% 16.92% 6.86% 6.27% -
ROE 0.29% 5.19% 1.83% 5.23% 3.28% 1.35% 1.35% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 32.81 104.80 94.27 88.97 90.90 82.84 78.19 -43.92%
EPS 1.35 20.76 8.22 23.24 13.88 5.40 5.51 -60.81%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.69 4.00 4.49 4.44 4.23 4.00 4.07 9.90%
Adjusted Per Share Value based on latest NOSH - 230,413
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 33.17 106.18 95.31 89.82 91.77 83.59 78.95 -43.87%
EPS 1.36 21.04 8.31 23.46 14.01 5.45 5.56 -60.85%
DPS 0.00 2.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.7415 4.0527 4.5398 4.4824 4.2705 4.0364 4.1096 9.99%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.04 1.26 1.51 1.10 0.95 0.78 0.36 -
P/RPS 6.22 1.20 1.60 1.24 1.05 0.94 0.46 466.67%
P/EPS 151.11 6.07 18.37 4.73 6.84 14.45 6.53 710.50%
EY 0.66 16.48 5.44 21.13 14.61 6.92 15.31 -87.68%
DY 0.00 1.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.32 0.34 0.25 0.22 0.20 0.09 183.40%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 23/08/10 24/05/10 23/02/10 16/11/09 26/08/09 27/05/09 -
Price 2.44 1.39 1.26 1.42 0.95 0.91 0.68 -
P/RPS 7.44 1.33 1.34 1.60 1.05 1.10 0.87 317.64%
P/EPS 180.74 6.69 15.33 6.11 6.84 16.85 12.34 497.65%
EY 0.55 14.94 6.52 16.37 14.61 5.93 8.10 -83.32%
DY 0.00 1.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.35 0.28 0.32 0.22 0.23 0.17 110.57%

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