[LIONPSIM] YoY Quarter Result on 30-Jun-2006 [#4]

Stock

[LIONPSIM] LION POSIM BERHAD

Announcement Date

15-Aug-2006

Admission Sponsor

Sponsor

Financial Year

30-Jun-2006

Quarter

30-Jun-2006 [#4]

Profit Trend

QoQ- -609.21%

YoY- -2508.67%

Quarter Report

LIONPSIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Quarter Result
Revenue	190,782	123,868	79,994	138,006	163,649	247,202	119,506	8.10%
YoY %	54.02%	54.85%	-42.04%	-15.67%	-33.80%	106.85%	-	-
Horiz. %	159.64%	103.65%	66.94%	115.48%	136.94%	206.85%	100.00%	-
PBT	17,574	7,162	12,422	-193,584	9,693	14,227	-169	-
YoY %	145.38%	-42.34%	106.42%	-2,097.15%	-31.87%	8,518.34%	-	-
Horiz. %	-10,398.82%	-4,237.87%	-7,350.30%	114,546.75%	-5,735.50%	-8,418.34%	100.00%	-
Tax	-4,487	-1,144	-9,761	1,028	-1,532	-1,913	-1,725	17.25%
YoY %	-292.22%	88.28%	-1,049.51%	167.10%	19.92%	-10.90%	-	-
Horiz. %	260.12%	66.32%	565.86%	-59.59%	88.81%	110.90%	100.00%	-
NP	13,087	6,018	2,661	-192,556	8,161	12,314	-1,894	-
YoY %	117.46%	126.16%	101.38%	-2,459.47%	-33.73%	750.16%	-	-
Horiz. %	-690.97%	-317.74%	-140.50%	10,166.63%	-430.89%	-650.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,435	7,669	3,088	-190,381	7,904	12,314	-1,894	-
YoY %	62.15%	148.35%	101.62%	-2,508.67%	-35.81%	750.16%	-	-
Horiz. %	-656.55%	-404.91%	-163.04%	10,051.80%	-417.32%	-650.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.53%	15.97%	78.58%	-	15.81%	13.45%	-	-
YoY %	59.86%	-79.68%	0.00%	-	17.55%	0.00%	-	-
Horiz. %	189.81%	118.74%	584.24%	-	117.55%	100.00%	-	-
Total Cost	177,695	117,850	77,333	330,562	155,488	234,888	121,400	6.54%
YoY %	50.78%	52.39%	-76.61%	112.60%	-33.80%	93.48%	-	-
Horiz. %	146.37%	97.08%	63.70%	272.29%	128.08%	193.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	921,241	631,178	632,075	1,293,606	1,379,531	1,357,384	1,335,573	-5.99%
YoY %	45.96%	-0.14%	-51.14%	-6.23%	1.63%	1.63%	-	-
Horiz. %	68.98%	47.26%	47.33%	96.86%	103.29%	101.63%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	35,560	14,186	-
YoY %	-	-	-	-	-	150.67%	-	-
Horiz. %	-	-	-	-	-	250.67%	100.00%	-
Div Payout %	-	-	-	-	-	288.78%	0.00%	-
YoY %	-	-	-	-	-	0.00%	-	-
Horiz. %	-	-	-	-	-	100.00%	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	921,241	631,178	632,075	1,293,606	1,379,531	1,357,384	1,335,573	-5.99%
YoY %	45.96%	-0.14%	-51.14%	-6.23%	1.63%	1.63%	-	-
Horiz. %	68.98%	47.26%	47.33%	96.86%	103.29%	101.63%	100.00%	-
NOSH	230,310	210,392	210,691	210,001	209,655	203,201	202,666	2.15%
YoY %	9.47%	-0.14%	0.33%	0.17%	3.18%	0.26%	-	-
Horiz. %	113.64%	103.81%	103.96%	103.62%	103.45%	100.26%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	6.86%	4.86%	3.33%	-139.53%	4.99%	4.98%	-1.58%	-
YoY %	41.15%	45.95%	102.39%	-2,896.19%	0.20%	415.19%	-	-
Horiz. %	-434.18%	-307.59%	-210.76%	8,831.01%	-315.82%	-315.19%	100.00%	-
ROE	1.35%	1.22%	0.49%	-14.72%	0.57%	0.91%	-0.14%	-
YoY %	10.66%	148.98%	103.33%	-2,682.46%	-37.36%	750.00%	-	-
Horiz. %	-964.29%	-871.43%	-350.00%	10,514.29%	-407.14%	-650.00%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	82.84	58.87	37.97	65.72	78.06	121.65	58.97	5.82%
YoY %	40.72%	55.04%	-42.22%	-15.81%	-35.83%	106.29%	-	-
Horiz. %	140.48%	99.83%	64.39%	111.45%	132.37%	206.29%	100.00%	-
EPS	5.40	3.64	1.47	-90.65	3.77	6.06	-0.93	-
YoY %	48.35%	147.62%	101.62%	-2,504.51%	-37.79%	751.61%	-	-
Horiz. %	-580.65%	-391.40%	-158.06%	9,747.31%	-405.38%	-651.61%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	17.50	7.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	150.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	0.00%	250.00%	100.00%	-
NAPS	4.00	3.00	3.00	6.16	6.58	6.68	6.59	-7.97%
YoY %	33.33%	0.00%	-51.30%	-6.38%	-1.50%	1.37%	-	-
Horiz. %	60.70%	45.52%	45.52%	93.47%	99.85%	101.37%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 210,001
RPS	82.39	53.49	34.54	59.60	70.67	106.75	51.61	8.10%
YoY %	54.03%	54.86%	-42.05%	-15.66%	-33.80%	106.84%	-	-
Horiz. %	159.64%	103.64%	66.93%	115.48%	136.93%	206.84%	100.00%	-
EPS	5.37	3.31	1.33	-82.21	3.41	5.32	-0.82	-
YoY %	62.24%	148.87%	101.62%	-2,510.85%	-35.90%	748.78%	-	-
Horiz. %	-654.88%	-403.66%	-162.20%	10,025.61%	-415.85%	-648.78%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	15.36	6.13	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	150.57%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	0.00%	250.57%	100.00%	-
NAPS	3.9782	2.7256	2.7295	5.5862	5.9573	5.8616	5.7674	-5.99%
YoY %	45.96%	-0.14%	-51.14%	-6.23%	1.63%	1.63%	-	-
Horiz. %	68.98%	47.26%	47.33%	96.86%	103.29%	101.63%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.78	0.85	1.24	3.02	2.09	2.31	1.60	-
P/RPS	0.94	1.44	3.27	4.60	2.68	1.90	2.71	-16.16%
YoY %	-34.72%	-55.96%	-28.91%	71.64%	41.05%	-29.89%	-	-
Horiz. %	34.69%	53.14%	120.66%	169.74%	98.89%	70.11%	100.00%	-
P/EPS	14.45	23.32	84.60	-3.33	55.44	38.12	-171.21	-
YoY %	-38.04%	-72.43%	2,640.54%	-106.01%	45.44%	122.27%	-	-
Horiz. %	-8.44%	-13.62%	-49.41%	1.94%	-32.38%	-22.27%	100.00%	-
EY	6.92	4.29	1.18	-30.02	1.80	2.62	-0.58	-
YoY %	61.31%	263.56%	103.93%	-1,767.78%	-31.30%	551.72%	-	-
Horiz. %	-1,193.10%	-739.66%	-203.45%	5,175.86%	-310.34%	-451.72%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	7.58	4.38	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	73.06%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	0.00%	173.06%	100.00%	-
P/NAPS	0.20	0.28	0.41	0.49	0.32	0.35	0.24	-2.99%
YoY %	-28.57%	-31.71%	-16.33%	53.12%	-8.57%	45.83%	-	-
Horiz. %	83.33%	116.67%	170.83%	204.17%	133.33%	145.83%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	26/08/09	27/08/08	29/08/07	15/08/06	17/08/05	17/08/04	26/08/03	-
Price	0.91	0.72	1.16	2.56	2.19	2.28	1.69	-
P/RPS	1.10	1.22	3.06	3.90	2.81	1.87	2.87	-14.75%
YoY %	-9.84%	-60.13%	-21.54%	38.79%	50.27%	-34.84%	-	-
Horiz. %	38.33%	42.51%	106.62%	135.89%	97.91%	65.16%	100.00%	-
P/EPS	16.85	19.75	79.15	-2.82	58.09	37.62	-180.84	-
YoY %	-14.68%	-75.05%	2,906.74%	-104.85%	54.41%	120.80%	-	-
Horiz. %	-9.32%	-10.92%	-43.77%	1.56%	-32.12%	-20.80%	100.00%	-
EY	5.93	5.06	1.26	-35.41	1.72	2.66	-0.55	-
YoY %	17.19%	301.59%	103.56%	-2,158.72%	-35.34%	583.64%	-	-
Horiz. %	-1,078.18%	-920.00%	-229.09%	6,438.18%	-312.73%	-483.64%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	7.68	4.14	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	85.51%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	0.00%	185.51%	100.00%	-
P/NAPS	0.23	0.24	0.39	0.42	0.33	0.34	0.26	-2.02%
YoY %	-4.17%	-38.46%	-7.14%	27.27%	-2.94%	30.77%	-	-
Horiz. %	88.46%	92.31%	150.00%	161.54%	126.92%	130.77%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos