[LIONPSIM] YoY Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -26586.7%
YoY- -193.43%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 414,435 227,068 172,843 141,918 275,549 285,380 309,915 4.95%
PBT 95,957 137,972 -3,518 -50,859 -16,632 14,958 17,688 32.52%
Tax -6,893 -1,480 -4,605 -1,442 -2,672 -3,796 -2,508 18.33%
NP 89,064 136,492 -8,123 -52,301 -19,304 11,162 15,180 34.26%
-
NP to SH 85,530 142,362 -5,679 -49,795 -16,970 11,162 15,180 33.36%
-
Tax Rate 7.18% 1.07% - - - 25.38% 14.18% -
Total Cost 325,371 90,576 180,966 194,219 294,853 274,218 294,735 1.66%
-
Net Worth 1,022,766 854,300 757,199 1,242,247 1,724,303 1,334,542 1,349,333 -4.50%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,022,766 854,300 757,199 1,242,247 1,724,303 1,334,542 1,349,333 -4.50%
NOSH 230,352 214,110 210,333 210,194 210,024 204,058 203,212 2.10%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 21.49% 60.11% -4.70% -36.85% -7.01% 3.91% 4.90% -
ROE 8.36% 16.66% -0.75% -4.01% -0.98% 0.84% 1.13% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 179.91 106.05 82.18 67.52 131.20 139.85 152.51 2.78%
EPS 37.13 66.49 -2.70 -23.69 -8.08 5.47 7.47 30.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.44 3.99 3.60 5.91 8.21 6.54 6.64 -6.48%
Adjusted Per Share Value based on latest NOSH - 210,189
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 181.58 99.49 75.73 62.18 120.73 125.04 135.79 4.95%
EPS 37.47 62.38 -2.49 -21.82 -7.44 4.89 6.65 33.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4812 3.7431 3.3176 5.4428 7.5549 5.8472 5.912 -4.50%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.10 0.37 1.10 2.79 1.83 2.80 1.51 -
P/RPS 0.61 0.35 1.34 4.13 1.39 2.00 0.99 -7.74%
P/EPS 2.96 0.56 -40.74 -11.78 -22.65 51.19 20.21 -27.37%
EY 33.75 179.70 -2.45 -8.49 -4.42 1.95 4.95 37.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.09 0.31 0.47 0.22 0.43 0.23 1.39%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 25/02/09 25/02/08 26/02/07 09/03/06 21/02/05 27/02/04 -
Price 1.42 0.33 0.94 3.10 1.81 2.48 1.74 -
P/RPS 0.79 0.31 1.14 4.59 1.38 1.77 1.14 -5.92%
P/EPS 3.82 0.50 -34.81 -13.09 -22.40 45.34 23.29 -25.99%
EY 26.15 201.48 -2.87 -7.64 -4.46 2.21 4.29 35.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.08 0.26 0.52 0.22 0.38 0.26 3.51%

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