[LIONPSIM] YoY Cumulative 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- 39.6%
YoY- 139.7%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 215,805 421,749 426,739 517,894 355,644 307,428 375,291 -8.80%
PBT -8,387 -45,417 26,378 25,124 10,537 -6,082 43,612 -
Tax -58,154 -2,949 -5,302 -3,932 -1,696 6,082 -2,317 71.06%
NP -66,541 -48,366 21,076 21,192 8,841 0 41,295 -
-
NP to SH -63,540 -43,814 21,076 21,192 8,841 -7,919 41,295 -
-
Tax Rate - - 20.10% 15.65% 16.10% - 5.31% -
Total Cost 282,346 470,115 405,663 496,702 346,803 307,428 333,996 -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 - - 10,301 - 2,032 - - -
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 -5.39% -2.95% 1.57% 1.56% 0.66% -0.60% 3.12% -
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 102.71 200.89 207.13 254.89 174.99 151.40 184.67 -9.31%
EPS -30.24 -20.87 10.23 10.43 4.35 -3.90 20.32 -
DPS 0.00 0.00 5.00 0.00 1.00 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 93.19 182.13 184.28 223.64 153.58 132.76 162.06 -8.80%
EPS -27.44 -18.92 9.10 9.15 3.82 -3.42 17.83 -
DPS 0.00 0.00 4.45 0.00 0.88 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 2.91 0.92 1.11 1.10 0.83 1.35 0.87 22.28%
P/EPS -9.89 -8.82 22.48 26.85 33.56 -52.31 7.92 -
EY -10.11 -11.34 4.45 3.73 2.98 -1.91 12.62 -
DY 0.00 0.00 2.17 0.00 0.68 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 2.86 1.76 0.93 0.96 0.93 1.18 1.01 18.93%
P/EPS -9.72 -16.96 18.87 23.39 37.47 -45.64 9.20 -
EY -10.29 -5.90 5.30 4.27 2.67 -2.19 10.87 -
DY 0.00 0.00 2.59 0.00 0.61 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