[LIONPSIM] YoY Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 100.32%
YoY- 104.24%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 837,776 473,504 344,868 669,652 474,120 714,452 607,668 5.49%
PBT 156,020 9,728 15,472 1,764 -15,564 66,832 34,996 28.26%
Tax -14,228 -4,896 -8,536 -5,912 -5,428 -9,196 -4,772 19.95%
NP 141,792 4,832 6,936 -4,148 -20,992 57,636 30,224 29.35%
-
NP to SH 127,928 11,884 11,072 752 -17,752 57,636 30,224 27.15%
-
Tax Rate 9.12% 50.33% 55.17% 335.15% - 13.76% 13.64% -
Total Cost 695,984 468,672 337,932 673,800 495,112 656,816 577,444 3.15%
-
Net Worth 974,667 764,874 763,296 1,288,844 1,381,879 1,373,834 1,348,705 -5.26%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 974,667 764,874 763,296 1,288,844 1,381,879 1,373,834 1,348,705 -5.26%
NOSH 230,417 210,709 209,696 208,888 210,331 203,229 203,118 2.12%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 16.92% 1.02% 2.01% -0.62% -4.43% 8.07% 4.97% -
ROE 13.13% 1.55% 1.45% 0.06% -1.28% 4.20% 2.24% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 363.59 224.72 164.46 320.58 225.42 351.55 299.17 3.30%
EPS 55.52 5.64 5.28 0.36 -8.44 28.36 14.88 24.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.23 3.63 3.64 6.17 6.57 6.76 6.64 -7.23%
Adjusted Per Share Value based on latest NOSH - 208,888
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 367.07 207.46 151.10 293.40 207.73 313.03 266.25 5.49%
EPS 56.05 5.21 4.85 0.33 -7.78 25.25 13.24 27.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2705 3.3513 3.3443 5.647 6.0546 6.0194 5.9093 -5.26%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.95 0.80 1.08 2.85 2.26 2.50 1.64 -
P/RPS 0.26 0.36 0.66 0.89 1.00 0.71 0.55 -11.72%
P/EPS 1.71 14.18 20.45 791.67 -26.78 8.82 11.02 -26.67%
EY 58.44 7.05 4.89 0.13 -3.73 11.34 9.07 36.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.30 0.46 0.34 0.37 0.25 -2.10%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 16/11/09 19/11/08 26/11/07 16/11/06 16/11/05 24/11/04 19/11/03 -
Price 0.95 0.41 1.07 2.94 2.15 2.62 1.72 -
P/RPS 0.26 0.18 0.65 0.92 0.95 0.75 0.57 -12.25%
P/EPS 1.71 7.27 20.27 816.67 -25.47 9.24 11.56 -27.25%
EY 58.44 13.76 4.93 0.12 -3.93 10.82 8.65 37.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.11 0.29 0.48 0.33 0.39 0.26 -2.74%

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