[LIONPSIM] QoQ TTM Result on 30-Sep-2022 [#3]

Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 198.92%
YoY- -97.91%
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 805,797 844,352 838,773 843,045 720,836 621,705 581,322 24.39%
PBT 5,600 5,425 2,677 5,133 2,553 -2,021 -1,040 -
Tax -2,599 -2,699 -2,080 -3,877 -3,093 -2,070 -2,833 -5.60%
NP 3,001 2,726 597 1,256 -540 -4,091 -3,873 -
-
NP to SH 3,010 2,740 655 2,771 927 -1,850 -1,047 -
-
Tax Rate 46.41% 49.75% 77.70% 75.53% 121.15% - - -
Total Cost 802,796 841,626 838,176 841,789 721,376 625,796 585,195 23.53%
-
Net Worth 754,107 747,272 740,437 744,994 742,716 738,159 733,602 1.85%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 754,107 747,272 740,437 744,994 742,716 738,159 733,602 1.85%
NOSH 231,571 231,571 231,571 231,571 231,571 231,571 231,571 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 0.37% 0.32% 0.07% 0.15% -0.07% -0.66% -0.67% -
ROE 0.40% 0.37% 0.09% 0.37% 0.12% -0.25% -0.14% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 353.69 370.61 368.16 370.04 316.40 272.88 255.16 24.39%
EPS 1.32 1.20 0.29 1.22 0.41 -0.81 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.31 3.28 3.25 3.27 3.26 3.24 3.22 1.85%
Adjusted Per Share Value based on latest NOSH - 231,571
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 347.97 364.62 362.21 364.05 311.28 268.47 251.03 24.39%
EPS 1.30 1.18 0.28 1.20 0.40 -0.80 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2565 3.227 3.1975 3.2171 3.2073 3.1876 3.1679 1.86%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.42 0.41 0.485 0.44 0.515 0.53 0.56 -
P/RPS 0.12 0.11 0.13 0.12 0.16 0.19 0.22 -33.31%
P/EPS 31.79 34.09 168.70 36.18 126.57 -65.27 -121.86 -
EY 3.15 2.93 0.59 2.76 0.79 -1.53 -0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.13 0.15 0.13 0.16 0.16 0.17 -16.41%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 23/05/23 21/02/23 23/11/22 23/08/22 24/05/22 22/02/22 -
Price 0.445 0.42 0.48 0.50 0.49 0.52 0.55 -
P/RPS 0.13 0.11 0.13 0.14 0.15 0.19 0.22 -29.65%
P/EPS 33.68 34.92 166.96 41.11 120.43 -64.04 -119.68 -
EY 2.97 2.86 0.60 2.43 0.83 -1.56 -0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.13 0.15 0.15 0.15 0.16 0.17 -16.41%

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