[LIONPSIM] YoY Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 8.77%
YoY- -10.85%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 167,413 118,530 178,613 151,917 128,356 99,485 116,733 6.19%
PBT 441 -3,891 16,708 8,749 9,183 3,767 23,230 -48.33%
Tax -1,478 -1,357 -2,299 -1,193 -707 -709 -999 6.74%
NP -1,037 -5,248 14,409 7,556 8,476 3,058 22,231 -
-
NP to SH 188 -4,438 14,409 7,556 8,476 3,058 22,231 -54.84%
-
Tax Rate 335.15% - 13.76% 13.64% 7.70% 18.82% 4.30% -
Total Cost 168,450 123,778 164,204 144,361 119,880 96,427 94,502 10.10%
-
Net Worth 1,288,844 1,381,879 1,373,834 1,348,705 1,335,427 1,325,133 1,298,501 -0.12%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,288,844 1,381,879 1,373,834 1,348,705 1,335,427 1,325,133 1,298,501 -0.12%
NOSH 208,888 210,331 203,229 203,118 203,261 203,866 203,208 0.46%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -0.62% -4.43% 8.07% 4.97% 6.60% 3.07% 19.04% -
ROE 0.01% -0.32% 1.05% 0.56% 0.63% 0.23% 1.71% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 80.14 56.35 87.89 74.79 63.15 48.80 57.44 5.70%
EPS 0.09 -2.11 7.09 3.72 4.17 1.50 10.94 -55.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.17 6.57 6.76 6.64 6.57 6.50 6.39 -0.58%
Adjusted Per Share Value based on latest NOSH - 203,118
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 72.29 51.19 77.13 65.60 55.43 42.96 50.41 6.18%
EPS 0.08 -1.92 6.22 3.26 3.66 1.32 9.60 -54.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5657 5.9674 5.9327 5.8242 5.7668 5.7224 5.6074 -0.12%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.85 2.26 2.50 1.64 1.60 1.74 2.60 -
P/RPS 3.56 4.01 2.84 2.19 2.53 3.57 4.53 -3.93%
P/EPS 3,166.67 -107.11 35.26 44.09 38.37 116.00 23.77 125.90%
EY 0.03 -0.93 2.84 2.27 2.61 0.86 4.21 -56.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.34 0.37 0.25 0.24 0.27 0.41 1.93%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 16/11/06 16/11/05 24/11/04 19/11/03 27/11/02 28/11/01 27/11/00 -
Price 2.94 2.15 2.62 1.72 1.48 2.26 2.70 -
P/RPS 3.67 3.82 2.98 2.30 2.34 4.63 4.70 -4.03%
P/EPS 3,266.67 -101.90 36.95 46.24 35.49 150.67 24.68 125.66%
EY 0.03 -0.98 2.71 2.16 2.82 0.66 4.05 -55.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.33 0.39 0.26 0.23 0.35 0.42 2.24%

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