[LIONPSIM] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 68.92%
YoY- 90.17%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 539,693 565,103 657,512 652,983 654,905 721,449 780,700 -21.76%
PBT -382,574 -379,870 -85,589 -26,527 -96,704 -93,385 -314,648 13.87%
Tax -6,510 -7,001 -9,740 -9,877 -10,316 -11,167 -10,250 -26.05%
NP -389,084 -386,871 -95,329 -36,404 -107,020 -104,552 -324,898 12.73%
-
NP to SH -389,326 -387,197 -90,705 -31,834 -102,442 -99,968 -324,062 12.97%
-
Tax Rate - - - - - - - -
Total Cost 928,777 951,974 752,841 689,387 761,925 826,001 1,105,598 -10.94%
-
Net Worth 520,485 514,621 842,580 906,870 922,012 886,557 927,450 -31.89%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 520,485 514,621 842,580 906,870 922,012 886,557 927,450 -31.89%
NOSH 228,283 228,720 228,962 229,007 232,244 231,477 231,284 -0.86%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -72.09% -68.46% -14.50% -5.58% -16.34% -14.49% -41.62% -
ROE -74.80% -75.24% -10.77% -3.51% -11.11% -11.28% -34.94% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 236.41 247.07 287.17 285.14 281.99 311.67 337.55 -21.08%
EPS -170.55 -169.29 -39.62 -13.90 -44.11 -43.19 -140.11 13.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.25 3.68 3.96 3.97 3.83 4.01 -31.29%
Adjusted Per Share Value based on latest NOSH - 229,007
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 236.46 247.60 288.09 286.10 286.94 316.10 342.06 -21.76%
EPS -170.58 -169.65 -39.74 -13.95 -44.88 -43.80 -141.99 12.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2805 2.2548 3.6917 3.9734 4.0397 3.8844 4.0636 -31.89%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.52 0.61 0.63 0.66 0.65 0.675 0.73 -
P/RPS 0.22 0.25 0.22 0.23 0.23 0.22 0.22 0.00%
P/EPS -0.30 -0.36 -1.59 -4.75 -1.47 -1.56 -0.52 -30.62%
EY -327.97 -277.52 -62.88 -21.06 -67.86 -63.98 -191.94 42.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.27 0.17 0.17 0.16 0.18 0.18 17.69%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 22/08/16 30/05/16 22/02/16 23/11/15 24/08/15 27/05/15 -
Price 0.49 0.56 0.64 0.67 0.68 0.585 0.705 -
P/RPS 0.21 0.23 0.22 0.23 0.24 0.19 0.21 0.00%
P/EPS -0.29 -0.33 -1.62 -4.82 -1.54 -1.35 -0.50 -30.38%
EY -348.05 -302.30 -61.90 -20.75 -64.87 -73.82 -198.74 45.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.25 0.17 0.17 0.17 0.15 0.18 10.79%

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