[LIONPSIM] QoQ TTM Result on 30-Jun-2014 [#4]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -9912.63%
YoY- -2394.67%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 780,700 756,799 810,082 817,922 838,318 848,425 877,806 -7.52%
PBT -314,648 -312,912 -238,649 -236,620 17,315 17,125 24,638 -
Tax -10,250 -11,861 -12,890 -13,386 -14,147 -12,657 -13,057 -14.91%
NP -324,898 -324,773 -251,539 -250,006 3,168 4,468 11,581 -
-
NP to SH -324,062 -323,850 -250,627 -249,339 2,541 4,618 11,427 -
-
Tax Rate - - - - 81.70% 73.91% 53.00% -
Total Cost 1,105,598 1,081,572 1,061,621 1,067,928 835,150 843,957 866,225 17.68%
-
Net Worth 927,450 909,929 973,170 963,326 1,231,333 1,229,731 1,221,480 -16.78%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - 4,633 4,633 4,633 -
Div Payout % - - - - 182.35% 100.34% 40.55% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 927,450 909,929 973,170 963,326 1,231,333 1,229,731 1,221,480 -16.78%
NOSH 231,284 231,534 231,707 231,568 231,453 232,024 231,341 -0.01%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -41.62% -42.91% -31.05% -30.57% 0.38% 0.53% 1.32% -
ROE -34.94% -35.59% -25.75% -25.88% 0.21% 0.38% 0.94% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 337.55 326.86 349.61 353.21 362.20 365.66 379.44 -7.50%
EPS -140.11 -139.87 -108.17 -107.67 1.10 1.99 4.94 -
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.00 -
NAPS 4.01 3.93 4.20 4.16 5.32 5.30 5.28 -16.77%
Adjusted Per Share Value based on latest NOSH - 231,568
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 342.06 331.59 354.93 358.37 367.30 371.73 384.61 -7.52%
EPS -141.99 -141.89 -109.81 -109.25 1.11 2.02 5.01 -
DPS 0.00 0.00 0.00 0.00 2.03 2.03 2.03 -
NAPS 4.0636 3.9868 4.2639 4.2208 5.395 5.388 5.3518 -16.78%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.73 0.74 0.93 1.04 1.03 1.14 1.25 -
P/RPS 0.22 0.23 0.27 0.29 0.28 0.31 0.33 -23.70%
P/EPS -0.52 -0.53 -0.86 -0.97 93.82 57.28 25.31 -
EY -191.94 -189.02 -116.31 -103.53 1.07 1.75 3.95 -
DY 0.00 0.00 0.00 0.00 1.94 1.75 1.60 -
P/NAPS 0.18 0.19 0.22 0.25 0.19 0.22 0.24 -17.46%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 25/02/15 25/11/14 26/08/14 22/05/14 25/02/14 25/11/13 -
Price 0.705 0.795 0.82 1.22 1.04 1.05 1.21 -
P/RPS 0.21 0.24 0.23 0.35 0.29 0.29 0.32 -24.50%
P/EPS -0.50 -0.57 -0.76 -1.13 94.73 52.76 24.50 -
EY -198.74 -175.94 -131.91 -88.26 1.06 1.90 4.08 -
DY 0.00 0.00 0.00 0.00 1.92 1.90 1.65 -
P/NAPS 0.18 0.20 0.20 0.29 0.20 0.20 0.23 -15.08%

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