[LIONPSIM] YoY Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -6.93%
YoY- 139.7%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 287,740 562,332 568,985 690,525 474,192 409,904 500,388 -8.80%
PBT -11,182 -60,556 35,170 33,498 14,049 -8,109 58,149 -
Tax -77,538 -3,932 -7,069 -5,242 -2,261 8,109 -3,089 71.07%
NP -88,721 -64,488 28,101 28,256 11,788 0 55,060 -
-
NP to SH -84,720 -58,418 28,101 28,256 11,788 -10,558 55,060 -
-
Tax Rate - - 20.10% 15.65% 16.09% - 5.31% -
Total Cost 376,461 626,820 540,884 662,269 462,404 409,904 445,328 -2.75%
-
Net Worth 1,178,767 1,484,259 1,345,320 1,357,263 1,341,393 1,313,741 1,322,984 -1.90%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - 13,734 - 2,709 - - -
Div Payout % - - 48.88% - 22.99% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,178,767 1,484,259 1,345,320 1,357,263 1,341,393 1,313,741 1,322,984 -1.90%
NOSH 210,119 209,937 206,021 203,183 203,241 203,051 203,223 0.55%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -30.83% -11.47% 4.94% 4.09% 2.49% 0.00% 11.00% -
ROE -7.19% -3.94% 2.09% 2.08% 0.88% -0.80% 4.16% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 136.94 267.86 276.18 339.85 233.31 201.87 246.23 -9.31%
EPS -40.32 -27.83 13.64 13.91 5.80 -5.20 27.09 -
DPS 0.00 0.00 6.67 0.00 1.33 0.00 0.00 -
NAPS 5.61 7.07 6.53 6.68 6.60 6.47 6.51 -2.44%
Adjusted Per Share Value based on latest NOSH - 203,108
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 124.26 242.83 245.71 298.19 204.77 177.01 216.08 -8.80%
EPS -36.58 -25.23 12.14 12.20 5.09 -4.56 23.78 -
DPS 0.00 0.00 5.93 0.00 1.17 0.00 0.00 -
NAPS 5.0903 6.4095 5.8095 5.8611 5.7926 5.6732 5.7131 -1.90%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.99 1.84 2.30 2.80 1.46 2.04 1.61 -
P/RPS 2.18 0.69 0.83 0.82 0.63 1.01 0.65 22.33%
P/EPS -7.42 -6.61 16.86 20.13 25.17 -39.23 5.94 -
EY -13.48 -15.12 5.93 4.97 3.97 -2.55 16.83 -
DY 0.00 0.00 2.90 0.00 0.91 0.00 0.00 -
P/NAPS 0.53 0.26 0.35 0.42 0.22 0.32 0.25 13.33%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 22/05/07 26/05/06 24/05/05 24/05/04 05/05/03 22/05/02 24/05/01 -
Price 2.94 3.54 1.93 2.44 1.63 1.78 1.87 -
P/RPS 2.15 1.32 0.70 0.72 0.70 0.88 0.76 18.91%
P/EPS -7.29 -12.72 14.15 17.55 28.10 -34.23 6.90 -
EY -13.71 -7.86 7.07 5.70 3.56 -2.92 14.49 -
DY 0.00 0.00 3.45 0.00 0.82 0.00 0.00 -
P/NAPS 0.52 0.50 0.30 0.37 0.25 0.28 0.29 10.21%

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