[LIONPSIM] QoQ Quarter Result on 31-Mar-2022 [#1]

Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -126.81%
YoY- -446.11%
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 203,814 222,518 216,586 195,855 208,086 100,309 117,455 44.25%
PBT 1,118 1,709 536 -686 3,574 -871 -4,038 -
Tax 435 -1,339 -835 -341 -1,362 -555 188 74.67%
NP 1,553 370 -299 -1,027 2,212 -1,426 -3,850 -
-
NP to SH 1,551 380 -293 -983 3,667 -1,464 -3,070 -
-
Tax Rate -38.91% 78.35% 155.78% - 38.11% - - -
Total Cost 202,261 222,148 216,885 196,882 205,874 101,735 121,305 40.48%
-
Net Worth 740,437 744,994 742,716 738,159 733,602 731,324 729,046 1.03%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 740,437 744,994 742,716 738,159 733,602 731,324 729,046 1.03%
NOSH 231,571 231,571 231,571 231,571 231,571 231,571 231,571 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 0.76% 0.17% -0.14% -0.52% 1.06% -1.42% -3.28% -
ROE 0.21% 0.05% -0.04% -0.13% 0.50% -0.20% -0.42% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 89.46 97.67 95.07 85.97 91.34 44.03 51.55 44.26%
EPS 0.68 0.17 -0.13 -0.43 1.61 -0.64 -1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.25 3.27 3.26 3.24 3.22 3.21 3.20 1.03%
Adjusted Per Share Value based on latest NOSH - 231,571
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 88.01 96.09 93.53 84.58 89.86 43.32 50.72 44.25%
EPS 0.67 0.16 -0.13 -0.42 1.58 -0.63 -1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1975 3.2171 3.2073 3.1876 3.1679 3.1581 3.1483 1.03%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.485 0.44 0.515 0.53 0.56 0.62 0.675 -
P/RPS 0.54 0.45 0.54 0.62 0.61 1.41 1.31 -44.52%
P/EPS 71.24 263.80 -400.45 -122.84 34.79 -96.48 -50.09 -
EY 1.40 0.38 -0.25 -0.81 2.87 -1.04 -2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.13 0.16 0.16 0.17 0.19 0.21 -20.04%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 23/11/22 23/08/22 24/05/22 22/02/22 25/11/21 27/09/21 -
Price 0.48 0.50 0.49 0.52 0.55 0.60 0.625 -
P/RPS 0.54 0.51 0.52 0.60 0.60 1.36 1.21 -41.51%
P/EPS 70.51 299.77 -381.01 -120.52 34.17 -93.37 -46.38 -
EY 1.42 0.33 -0.26 -0.83 2.93 -1.07 -2.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.15 0.15 0.16 0.17 0.19 0.20 -17.40%

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