[LIONPSIM] QoQ Quarter Result on 31-Mar-2005 [#3]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 405.33%
YoY- 64.9%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 157,019 118,530 163,649 141,359 106,767 178,613 247,202 -26.04%
PBT -12,741 -3,891 9,693 11,420 -1,750 16,708 14,227 -
Tax -1,315 -1,357 -1,532 -1,506 -1,497 -2,299 -1,913 -22.05%
NP -14,056 -5,248 8,161 9,914 -3,247 14,409 12,314 -
-
NP to SH -12,532 -4,438 7,904 9,914 -3,247 14,409 12,314 -
-
Tax Rate - - 15.81% 13.19% - 13.76% 13.45% -
Total Cost 171,075 123,778 155,488 131,445 110,014 164,204 234,888 -19.00%
-
Net Worth 1,723,412 1,381,879 1,379,531 1,368,676 1,344,011 1,373,834 1,357,384 17.20%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 10,275 - 35,560 -
Div Payout % - - - - 0.00% - 288.78% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,723,412 1,381,879 1,379,531 1,368,676 1,344,011 1,373,834 1,357,384 17.20%
NOSH 209,916 210,331 209,655 209,598 205,506 203,229 203,201 2.18%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -8.95% -4.43% 4.99% 7.01% -3.04% 8.07% 4.98% -
ROE -0.73% -0.32% 0.57% 0.72% -0.24% 1.05% 0.91% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 74.80 56.35 78.06 67.44 51.95 87.89 121.65 -27.62%
EPS -5.97 -2.11 3.77 4.73 -1.58 7.09 6.06 -
DPS 0.00 0.00 0.00 0.00 5.00 0.00 17.50 -
NAPS 8.21 6.57 6.58 6.53 6.54 6.76 6.68 14.69%
Adjusted Per Share Value based on latest NOSH - 209,598
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 67.81 51.19 70.67 61.04 46.11 77.13 106.75 -26.04%
EPS -5.41 -1.92 3.41 4.28 -1.40 6.22 5.32 -
DPS 0.00 0.00 0.00 0.00 4.44 0.00 15.36 -
NAPS 7.4423 5.9674 5.9573 5.9104 5.8039 5.9327 5.8616 17.20%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.83 2.26 2.09 2.30 2.80 2.50 2.31 -
P/RPS 2.45 4.01 2.68 3.41 5.39 2.84 1.90 18.41%
P/EPS -30.65 -107.11 55.44 48.63 -177.22 35.26 38.12 -
EY -3.26 -0.93 1.80 2.06 -0.56 2.84 2.62 -
DY 0.00 0.00 0.00 0.00 1.79 0.00 7.58 -
P/NAPS 0.22 0.34 0.32 0.35 0.43 0.37 0.35 -26.55%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 09/03/06 16/11/05 17/08/05 24/05/05 21/02/05 24/11/04 17/08/04 -
Price 1.81 2.15 2.19 1.93 2.48 2.62 2.28 -
P/RPS 2.42 3.82 2.81 2.86 4.77 2.98 1.87 18.69%
P/EPS -30.32 -101.90 58.09 40.80 -156.96 36.95 37.62 -
EY -3.30 -0.98 1.72 2.45 -0.64 2.71 2.66 -
DY 0.00 0.00 0.00 0.00 2.02 0.00 7.68 -
P/NAPS 0.22 0.33 0.33 0.30 0.38 0.39 0.34 -25.13%

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