[LIONPSIM] YoY Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -22.53%
YoY- -26.47%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 172,843 141,918 275,549 285,380 309,915 239,888 191,519 -1.69%
PBT -3,518 -50,859 -16,632 14,958 17,688 15,115 -4,835 -5.15%
Tax -4,605 -1,442 -2,672 -3,796 -2,508 -1,205 4,835 -
NP -8,123 -52,301 -19,304 11,162 15,180 13,910 0 -
-
NP to SH -5,679 -49,795 -16,970 11,162 15,180 13,910 -6,068 -1.09%
-
Tax Rate - - - 25.38% 14.18% 7.97% - -
Total Cost 180,966 194,219 294,853 274,218 294,735 225,978 191,519 -0.93%
-
Net Worth 757,199 1,242,247 1,724,303 1,334,542 1,349,333 1,344,226 1,311,012 -8.73%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 757,199 1,242,247 1,724,303 1,334,542 1,349,333 1,344,226 1,311,012 -8.73%
NOSH 210,333 210,194 210,024 204,058 203,212 203,362 202,943 0.59%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -4.70% -36.85% -7.01% 3.91% 4.90% 5.80% 0.00% -
ROE -0.75% -4.01% -0.98% 0.84% 1.13% 1.03% -0.46% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 82.18 67.52 131.20 139.85 152.51 117.96 94.37 -2.27%
EPS -2.70 -23.69 -8.08 5.47 7.47 6.84 -2.99 -1.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.60 5.91 8.21 6.54 6.64 6.61 6.46 -9.28%
Adjusted Per Share Value based on latest NOSH - 205,506
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 74.64 61.28 118.99 123.24 133.83 103.59 82.70 -1.69%
EPS -2.45 -21.50 -7.33 4.82 6.56 6.01 -2.62 -1.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2698 5.3644 7.4461 5.763 5.8269 5.8048 5.6614 -8.73%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.10 2.79 1.83 2.80 1.51 1.56 2.12 -
P/RPS 1.34 4.13 1.39 2.00 0.99 1.32 2.25 -8.27%
P/EPS -40.74 -11.78 -22.65 51.19 20.21 22.81 -70.90 -8.81%
EY -2.45 -8.49 -4.42 1.95 4.95 4.38 -1.41 9.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.47 0.22 0.43 0.23 0.24 0.33 -1.03%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 26/02/07 09/03/06 21/02/05 27/02/04 25/02/03 21/02/02 -
Price 0.94 3.10 1.81 2.48 1.74 1.76 2.02 -
P/RPS 1.14 4.59 1.38 1.77 1.14 1.49 2.14 -9.95%
P/EPS -34.81 -13.09 -22.40 45.34 23.29 25.73 -67.56 -10.45%
EY -2.87 -7.64 -4.46 2.21 4.29 3.89 -1.48 11.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.52 0.22 0.38 0.26 0.27 0.31 -2.88%

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