[LIONPSIM] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 0.45%
YoY- 9.13%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 283,836 551,098 570,760 619,830 479,776 383,038 471,338 -8.10%
PBT -101,718 -33,264 29,916 35,376 30,230 -9,670 70,930 -
Tax -2,884 -5,344 -7,592 -5,016 -2,410 9,670 -3,446 -2.92%
NP -104,602 -38,608 22,324 30,360 27,820 0 67,484 -
-
NP to SH -99,590 -33,940 22,324 30,360 27,820 -12,136 67,484 -
-
Tax Rate - - 25.38% 14.18% 7.97% - 4.86% -
Total Cost 388,438 589,706 548,436 589,470 451,956 383,038 403,854 -0.64%
-
Net Worth 1,242,247 1,724,303 1,334,542 1,349,333 1,344,226 1,311,012 1,312,301 -0.90%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,242,247 1,724,303 1,334,542 1,349,333 1,344,226 1,311,012 1,312,301 -0.90%
NOSH 210,194 210,024 204,058 203,212 203,362 202,943 203,142 0.57%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -36.85% -7.01% 3.91% 4.90% 5.80% 0.00% 14.32% -
ROE -8.02% -1.97% 1.67% 2.25% 2.07% -0.93% 5.14% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 135.04 262.40 279.70 305.02 235.92 188.74 232.02 -8.62%
EPS -47.38 -16.16 10.94 14.94 13.68 -5.98 33.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.91 8.21 6.54 6.64 6.61 6.46 6.46 -1.47%
Adjusted Per Share Value based on latest NOSH - 203,306
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 122.57 237.98 246.47 267.66 207.18 165.41 203.54 -8.10%
EPS -43.01 -14.66 9.64 13.11 12.01 -5.24 29.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3644 7.4461 5.763 5.8269 5.8048 5.6614 5.667 -0.91%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.79 1.83 2.80 1.51 1.56 2.12 1.88 -
P/RPS 2.07 0.70 1.00 0.50 0.66 1.12 0.81 16.91%
P/EPS -5.89 -11.32 25.59 10.11 11.40 -35.45 5.66 -
EY -16.98 -8.83 3.91 9.89 8.77 -2.82 17.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.22 0.43 0.23 0.24 0.33 0.29 8.37%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 09/03/06 21/02/05 27/02/04 25/02/03 21/02/02 26/02/01 -
Price 3.10 1.81 2.48 1.74 1.76 2.02 1.97 -
P/RPS 2.30 0.69 0.89 0.57 0.75 1.07 0.85 18.03%
P/EPS -6.54 -11.20 22.67 11.65 12.87 -33.78 5.93 -
EY -15.28 -8.93 4.41 8.59 7.77 -2.96 16.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.22 0.38 0.26 0.27 0.31 0.30 9.59%

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