[LIONPSIM] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
09-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -91.63%
YoY- -97.12%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 608,638 559,755 585,398 580,557 530,305 590,388 673,941 -6.56%
PBT -234,669 -239,001 -35,724 4,481 15,472 36,071 40,605 -
Tax -2,042 -1,921 -4,481 -5,710 -5,892 -6,834 -7,215 -56.86%
NP -236,711 -240,922 -40,205 -1,229 9,580 29,237 33,390 -
-
NP to SH -229,569 -234,195 -35,910 848 10,133 28,980 33,390 -
-
Tax Rate - - - 127.43% 38.08% 18.95% 17.77% -
Total Cost 845,349 800,677 625,603 581,786 520,725 561,151 640,551 20.29%
-
Net Worth 1,288,844 1,293,606 1,483,870 1,723,412 1,381,879 1,379,531 1,368,676 -3.92%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - 45,835 -
Div Payout % - - - - - - 137.27% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,288,844 1,293,606 1,483,870 1,723,412 1,381,879 1,379,531 1,368,676 -3.92%
NOSH 208,888 210,001 209,882 209,916 210,331 209,655 209,598 -0.22%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -38.89% -43.04% -6.87% -0.21% 1.81% 4.95% 4.95% -
ROE -17.81% -18.10% -2.42% 0.05% 0.73% 2.10% 2.44% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 291.37 266.55 278.92 276.57 252.13 281.60 321.54 -6.35%
EPS -109.90 -111.52 -17.11 0.40 4.82 13.82 15.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 21.87 -
NAPS 6.17 6.16 7.07 8.21 6.57 6.58 6.53 -3.70%
Adjusted Per Share Value based on latest NOSH - 209,916
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 262.83 241.72 252.79 250.70 229.00 254.95 291.03 -6.56%
EPS -99.14 -101.13 -15.51 0.37 4.38 12.51 14.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 19.79 -
NAPS 5.5657 5.5862 6.4078 7.4423 5.9674 5.9573 5.9104 -3.92%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.85 3.02 1.84 1.83 2.26 2.09 2.30 -
P/RPS 0.98 1.13 0.66 0.66 0.90 0.74 0.72 22.79%
P/EPS -2.59 -2.71 -10.75 453.00 46.91 15.12 14.44 -
EY -38.56 -36.93 -9.30 0.22 2.13 6.61 6.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.51 -
P/NAPS 0.46 0.49 0.26 0.22 0.34 0.32 0.35 19.96%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 16/11/06 15/08/06 26/05/06 09/03/06 16/11/05 17/08/05 24/05/05 -
Price 2.94 2.56 3.54 1.81 2.15 2.19 1.93 -
P/RPS 1.01 0.96 1.27 0.65 0.85 0.78 0.60 41.46%
P/EPS -2.68 -2.30 -20.69 448.05 44.63 15.84 12.12 -
EY -37.38 -43.56 -4.83 0.22 2.24 6.31 8.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.33 -
P/NAPS 0.48 0.42 0.50 0.22 0.33 0.33 0.30 36.75%

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