[LIONPSIM] QoQ TTM Result on 30-Sep-2002 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 1422.05%
YoY- -57.16%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 475,150 516,290 516,443 496,945 468,074 471,642 495,355 -2.74%
PBT 10,368 18,175 21,506 6,972 1,556 -15,254 -5,860 -
Tax -3,421 -1,796 -1,909 -1,935 -1,937 7,335 7,345 -
NP 6,947 16,379 19,597 5,037 -381 -7,919 1,485 180.50%
-
NP to SH 6,947 16,379 19,597 5,037 -381 -18,282 -8,878 -
-
Tax Rate 33.00% 9.88% 8.88% 27.75% 124.49% - - -
Total Cost 468,203 499,911 496,846 491,908 468,455 479,561 493,870 -3.50%
-
Net Worth 1,335,573 1,343,590 1,345,271 1,335,427 1,324,681 1,316,040 1,313,005 1.14%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 16,222 2,238 203 203 203 202 202 1776.39%
Div Payout % 233.52% 13.67% 1.04% 4.03% 0.00% 0.00% 0.00% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 1,335,573 1,343,590 1,345,271 1,335,427 1,324,681 1,316,040 1,313,005 1.14%
NOSH 202,666 203,574 203,520 203,261 203,172 203,406 203,251 -0.19%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.46% 3.17% 3.79% 1.01% -0.08% -1.68% 0.30% -
ROE 0.52% 1.22% 1.46% 0.38% -0.03% -1.39% -0.68% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 234.45 253.61 253.75 244.49 230.38 231.87 243.72 -2.55%
EPS 3.43 8.05 9.63 2.48 -0.19 -8.99 -4.37 -
DPS 8.00 1.10 0.10 0.10 0.10 0.10 0.10 1771.59%
NAPS 6.59 6.60 6.61 6.57 6.52 6.47 6.46 1.34%
Adjusted Per Share Value based on latest NOSH - 203,261
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 205.19 222.95 223.02 214.60 202.13 203.67 213.91 -2.74%
EPS 3.00 7.07 8.46 2.18 -0.16 -7.89 -3.83 -
DPS 7.01 0.97 0.09 0.09 0.09 0.09 0.09 1738.43%
NAPS 5.7674 5.8021 5.8093 5.7668 5.7204 5.6831 5.67 1.14%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.60 1.46 1.56 1.60 1.61 2.04 2.12 -
P/RPS 0.68 0.58 0.61 0.65 0.70 0.88 0.87 -15.18%
P/EPS 46.68 18.15 16.20 64.57 -858.55 -22.70 -48.53 -
EY 2.14 5.51 6.17 1.55 -0.12 -4.41 -2.06 -
DY 5.00 0.75 0.06 0.06 0.06 0.05 0.05 2072.68%
P/NAPS 0.24 0.22 0.24 0.24 0.25 0.32 0.33 -19.17%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 05/05/03 25/02/03 27/11/02 21/08/02 22/05/02 21/02/02 -
Price 1.69 1.63 1.76 1.48 1.83 1.78 2.02 -
P/RPS 0.72 0.64 0.69 0.61 0.79 0.77 0.83 -9.06%
P/EPS 49.30 20.26 18.28 59.72 -975.87 -19.80 -46.25 -
EY 2.03 4.94 5.47 1.67 -0.10 -5.05 -2.16 -
DY 4.73 0.67 0.06 0.07 0.05 0.06 0.05 1993.53%
P/NAPS 0.26 0.25 0.27 0.23 0.28 0.28 0.31 -11.09%

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