[LIONPSIM] YoY Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
17-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 18.58%
YoY- 382.31%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 295,799 559,755 590,388 765,096 475,150 468,071 539,505 -9.52%
PBT 4,035 -239,001 36,071 39,351 10,368 1,619 34,440 -30.03%
Tax -67,915 -1,921 -6,327 -5,845 -3,421 -1,619 -3,508 63.82%
NP -63,880 -240,922 29,744 33,506 6,947 0 30,932 -
-
NP to SH -60,452 -234,195 28,980 33,506 6,947 -361 30,932 -
-
Tax Rate 1,683.15% - 17.54% 14.85% 33.00% 100.00% 10.19% -
Total Cost 359,679 800,677 560,644 731,590 468,203 468,071 508,573 -5.60%
-
Net Worth 760,781 1,293,301 1,529,729 1,357,307 1,339,966 1,307,622 1,314,813 -8.71%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - 33,119 35,558 16,266 200 203 -
Div Payout % - - 114.29% 106.12% 234.15% 0.00% 0.66% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 760,781 1,293,301 1,529,729 1,357,307 1,339,966 1,307,622 1,314,813 -8.71%
NOSH 210,160 209,951 206,999 203,189 203,333 200,555 203,216 0.56%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -21.60% -43.04% 5.04% 4.38% 1.46% 0.00% 5.73% -
ROE -7.95% -18.11% 1.89% 2.47% 0.52% -0.03% 2.35% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 140.75 266.61 285.21 376.54 233.68 233.39 265.48 -10.03%
EPS -28.77 -111.55 14.00 16.49 3.42 -0.18 15.22 -
DPS 0.00 0.00 16.00 17.50 8.00 0.10 0.10 -
NAPS 3.62 6.16 7.39 6.68 6.59 6.52 6.47 -9.22%
Adjusted Per Share Value based on latest NOSH - 203,201
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 127.74 241.72 254.95 330.39 205.19 202.13 232.98 -9.52%
EPS -26.11 -101.13 12.51 14.47 3.00 -0.16 13.36 -
DPS 0.00 0.00 14.30 15.36 7.02 0.09 0.09 -
NAPS 3.2853 5.5849 6.6059 5.8613 5.7864 5.6467 5.6778 -8.71%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.24 3.02 2.09 2.31 1.60 1.61 1.80 -
P/RPS 0.88 1.13 0.73 0.61 0.68 0.69 0.68 4.38%
P/EPS -4.31 -2.71 14.93 14.01 46.83 -894.44 11.83 -
EY -23.20 -36.94 6.70 7.14 2.14 -0.11 8.46 -
DY 0.00 0.00 7.66 7.58 5.00 0.06 0.06 -
P/NAPS 0.34 0.49 0.28 0.35 0.24 0.25 0.28 3.28%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 15/08/06 17/08/05 17/08/04 26/08/03 21/08/02 27/08/01 -
Price 1.16 2.56 2.19 2.28 1.69 1.83 2.28 -
P/RPS 0.82 0.96 0.77 0.61 0.72 0.78 0.86 -0.79%
P/EPS -4.03 -2.29 15.64 13.83 49.47 -1,016.67 14.98 -
EY -24.80 -43.57 6.39 7.23 2.02 -0.10 6.68 -
DY 0.00 0.00 7.31 7.68 4.73 0.05 0.04 -
P/NAPS 0.32 0.42 0.30 0.34 0.26 0.28 0.35 -1.48%

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