[LIONPSIM] YoY Quarter Result on 30-Jun-2003 [#4]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 62.64%
YoY- -125.06%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 138,006 163,649 247,202 119,506 160,643 164,214 104,624 4.72%
PBT -193,584 9,693 14,227 -169 7,701 -9,172 4,213 -
Tax 1,028 -1,532 -1,913 -1,725 -143 9,172 -1,233 -
NP -192,556 8,161 12,314 -1,894 7,558 0 2,980 -
-
NP to SH -190,381 7,904 12,314 -1,894 7,558 -10,363 2,980 -
-
Tax Rate - 15.81% 13.45% - 1.86% - 29.27% -
Total Cost 330,562 155,488 234,888 121,400 153,085 164,214 101,644 21.70%
-
Net Worth 1,293,606 1,379,531 1,357,384 1,335,573 1,324,681 1,313,296 1,270,066 0.30%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 35,560 14,186 203 202 2,025 -
Div Payout % - - 288.78% 0.00% 2.69% 0.00% 67.97% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,293,606 1,379,531 1,357,384 1,335,573 1,324,681 1,313,296 1,270,066 0.30%
NOSH 210,001 209,655 203,201 202,666 203,172 202,982 202,562 0.60%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -139.53% 4.99% 4.98% -1.58% 4.70% 0.00% 2.85% -
ROE -14.72% 0.57% 0.91% -0.14% 0.57% -0.79% 0.23% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 65.72 78.06 121.65 58.97 79.07 80.90 51.65 4.09%
EPS -90.65 3.77 6.06 -0.93 3.72 -5.10 1.47 -
DPS 0.00 0.00 17.50 7.00 0.10 0.10 1.00 -
NAPS 6.16 6.58 6.68 6.59 6.52 6.47 6.27 -0.29%
Adjusted Per Share Value based on latest NOSH - 202,666
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 59.60 70.67 106.75 51.61 69.37 70.91 45.18 4.72%
EPS -82.21 3.41 5.32 -0.82 3.26 -4.48 1.29 -
DPS 0.00 0.00 15.36 6.13 0.09 0.09 0.87 -
NAPS 5.5862 5.9573 5.8616 5.7674 5.7204 5.6712 5.4846 0.30%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 3.02 2.09 2.31 1.60 1.61 1.80 2.62 -
P/RPS 4.60 2.68 1.90 2.71 2.04 2.22 5.07 -1.60%
P/EPS -3.33 55.44 38.12 -171.21 43.28 -35.26 178.09 -
EY -30.02 1.80 2.62 -0.58 2.31 -2.84 0.56 -
DY 0.00 0.00 7.58 4.38 0.06 0.06 0.38 -
P/NAPS 0.49 0.32 0.35 0.24 0.25 0.28 0.42 2.60%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 15/08/06 17/08/05 17/08/04 26/08/03 21/08/02 27/08/01 29/08/00 -
Price 2.56 2.19 2.28 1.69 1.83 2.28 3.06 -
P/RPS 3.90 2.81 1.87 2.87 2.31 2.82 5.92 -6.71%
P/EPS -2.82 58.09 37.62 -180.84 49.19 -44.66 208.00 -
EY -35.41 1.72 2.66 -0.55 2.03 -2.24 0.48 -
DY 0.00 0.00 7.68 4.14 0.05 0.04 0.33 -
P/NAPS 0.42 0.33 0.34 0.26 0.28 0.35 0.49 -2.53%

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