[LIONPSIM] QoQ TTM Result on 30-Jun-2006 [#4]

Stock

[LIONPSIM] LION POSIM BERHAD

Announcement Date

15-Aug-2006

Admission Sponsor

Sponsor

Financial Year

30-Jun-2006

Quarter

30-Jun-2006 [#4]

Profit Trend

QoQ- -552.17%

YoY- -908.13%

Quarter Report

LIONPSIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
TTM Result
Revenue	451,084	523,397	608,638	559,755	585,398	580,557	530,305	-10.23%
YoY %	-13.82%	-14.01%	8.73%	-4.38%	0.83%	9.48%	-	-
Horiz. %	85.06%	98.70%	114.77%	105.55%	110.39%	109.48%	100.00%	-
PBT	-245,741	-273,228	-234,669	-239,001	-35,724	4,481	15,472	-
YoY %	10.06%	-16.43%	1.81%	-569.02%	-897.23%	-71.04%	-	-
Horiz. %	-1,588.29%	-1,765.95%	-1,516.73%	-1,544.73%	-230.89%	28.96%	100.00%	-
Tax	-13,356	-691	-2,042	-1,921	-4,481	-5,710	-5,892	72.64%
YoY %	-1,832.85%	66.16%	-6.30%	57.13%	21.52%	3.09%	-	-
Horiz. %	226.68%	11.73%	34.66%	32.60%	76.05%	96.91%	100.00%	-
NP	-259,097	-273,919	-236,711	-240,922	-40,205	-1,229	9,580	-
YoY %	5.41%	-15.72%	1.75%	-499.23%	-3,171.36%	-112.83%	-	-
Horiz. %	-2,704.56%	-2,859.28%	-2,470.89%	-2,514.84%	-419.68%	-12.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-253,921	-267,020	-229,569	-234,195	-35,910	848	10,133	-
YoY %	4.91%	-16.31%	1.98%	-552.17%	-4,334.67%	-91.63%	-	-
Horiz. %	-2,505.88%	-2,635.15%	-2,265.56%	-2,311.21%	-354.39%	8.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	-	127.43%	38.08%	-
YoY %	-	-	-	-	-	234.64%	-	-
Horiz. %	-	-	-	-	-	334.64%	100.00%	-
Total Cost	710,181	797,316	845,349	800,677	625,603	581,786	520,725	23.00%
YoY %	-10.93%	-5.68%	5.58%	27.98%	7.53%	11.73%	-	-
Horiz. %	136.38%	153.12%	162.34%	153.76%	120.14%	111.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,179,043	1,242,218	1,288,844	1,293,606	1,483,870	1,723,412	1,381,879	-10.05%
YoY %	-5.09%	-3.62%	-0.37%	-12.82%	-13.90%	24.72%	-	-
Horiz. %	85.32%	89.89%	93.27%	93.61%	107.38%	124.72%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	1,179,043	1,242,218	1,288,844	1,293,606	1,483,870	1,723,412	1,381,879	-10.05%
YoY %	-5.09%	-3.62%	-0.37%	-12.82%	-13.90%	24.72%	-	-
Horiz. %	85.32%	89.89%	93.27%	93.61%	107.38%	124.72%	100.00%	-
NOSH	210,168	210,189	208,888	210,001	209,882	209,916	210,331	-0.05%
YoY %	-0.01%	0.62%	-0.53%	0.06%	-0.02%	-0.20%	-	-
Horiz. %	99.92%	99.93%	99.31%	99.84%	99.79%	99.80%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	-57.44%	-52.33%	-38.89%	-43.04%	-6.87%	-0.21%	1.81%	-
YoY %	-9.76%	-34.56%	9.64%	-526.49%	-3,171.43%	-111.60%	-	-
Horiz. %	-3,173.48%	-2,891.16%	-2,148.62%	-2,377.90%	-379.56%	-11.60%	100.00%	-
ROE	-21.54%	-21.50%	-17.81%	-18.10%	-2.42%	0.05%	0.73%	-
YoY %	-0.19%	-20.72%	1.60%	-647.93%	-4,940.00%	-93.15%	-	-
Horiz. %	-2,950.68%	-2,945.21%	-2,439.73%	-2,479.45%	-331.51%	6.85%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	214.63	249.01	291.37	266.55	278.92	276.57	252.13	-10.18%
YoY %	-13.81%	-14.54%	9.31%	-4.43%	0.85%	9.69%	-	-
Horiz. %	85.13%	98.76%	115.56%	105.72%	110.63%	109.69%	100.00%	-
EPS	-120.82	-127.04	-109.90	-111.52	-17.11	0.40	4.82	-
YoY %	4.90%	-15.60%	1.45%	-551.78%	-4,377.50%	-91.70%	-	-
Horiz. %	-2,506.64%	-2,635.68%	-2,280.08%	-2,313.69%	-354.98%	8.30%	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	5.61	5.91	6.17	6.16	7.07	8.21	6.57	-10.00%
YoY %	-5.08%	-4.21%	0.16%	-12.87%	-13.89%	24.96%	-	-
Horiz. %	85.39%	89.95%	93.91%	93.76%	107.61%	124.96%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 210,001
RPS	194.79	226.02	262.83	241.72	252.79	250.70	229.00	-10.23%
YoY %	-13.82%	-14.01%	8.73%	-4.38%	0.83%	9.48%	-	-
Horiz. %	85.06%	98.70%	114.77%	105.55%	110.39%	109.48%	100.00%	-
EPS	-109.65	-115.31	-99.14	-101.13	-15.51	0.37	4.38	-
YoY %	4.91%	-16.31%	1.97%	-552.03%	-4,291.89%	-91.55%	-	-
Horiz. %	-2,503.42%	-2,632.65%	-2,263.47%	-2,308.90%	-354.11%	8.45%	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	5.0915	5.3643	5.5657	5.5862	6.4078	7.4423	5.9674	-10.05%
YoY %	-5.09%	-3.62%	-0.37%	-12.82%	-13.90%	24.72%	-	-
Horiz. %	85.32%	89.89%	93.27%	93.61%	107.38%	124.72%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	2.99	2.79	2.85	3.02	1.84	1.83	2.26	-
P/RPS	1.39	1.12	0.98	1.13	0.66	0.66	0.90	33.64%
YoY %	24.11%	14.29%	-13.27%	71.21%	0.00%	-26.67%	-	-
Horiz. %	154.44%	124.44%	108.89%	125.56%	73.33%	73.33%	100.00%	-
P/EPS	-2.47	-2.20	-2.59	-2.71	-10.75	453.00	46.91	-
YoY %	-12.27%	15.06%	4.43%	74.79%	-102.37%	865.68%	-	-
Horiz. %	-5.27%	-4.69%	-5.52%	-5.78%	-22.92%	965.68%	100.00%	-
EY	-40.41	-45.53	-38.56	-36.93	-9.30	0.22	2.13	-
YoY %	11.25%	-18.08%	-4.41%	-297.10%	-4,327.27%	-89.67%	-	-
Horiz. %	-1,897.18%	-2,137.56%	-1,810.33%	-1,733.80%	-436.62%	10.33%	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	0.53	0.47	0.46	0.49	0.26	0.22	0.34	34.47%
YoY %	12.77%	2.17%	-6.12%	88.46%	18.18%	-35.29%	-	-
Horiz. %	155.88%	138.24%	135.29%	144.12%	76.47%	64.71%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	22/05/07	26/02/07	16/11/06	15/08/06	26/05/06	09/03/06	16/11/05	-
Price	2.94	3.10	2.94	2.56	3.54	1.81	2.15	-
P/RPS	1.37	1.24	1.01	0.96	1.27	0.65	0.85	37.50%
YoY %	10.48%	22.77%	5.21%	-24.41%	95.38%	-23.53%	-	-
Horiz. %	161.18%	145.88%	118.82%	112.94%	149.41%	76.47%	100.00%	-
P/EPS	-2.43	-2.44	-2.68	-2.30	-20.69	448.05	44.63	-
YoY %	0.41%	8.96%	-16.52%	88.88%	-104.62%	903.92%	-	-
Horiz. %	-5.44%	-5.47%	-6.00%	-5.15%	-46.36%	1,003.92%	100.00%	-
EY	-41.09	-40.98	-37.38	-43.56	-4.83	0.22	2.24	-
YoY %	-0.27%	-9.63%	14.19%	-801.86%	-2,295.45%	-90.18%	-	-
Horiz. %	-1,834.38%	-1,829.46%	-1,668.75%	-1,944.64%	-215.62%	9.82%	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	0.52	0.52	0.48	0.42	0.50	0.22	0.33	35.45%
YoY %	0.00%	8.33%	14.29%	-16.00%	127.27%	-33.33%	-	-
Horiz. %	157.58%	157.58%	145.45%	127.27%	151.52%	66.67%	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