[LIONPSIM] YoY Quarter Result on 30-Sep-2009 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 157.19%
YoY- 976.47%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 310,438 206,302 75,695 209,444 118,376 86,217 167,413 10.82%
PBT 10,190 11,409 116 39,005 2,432 3,868 441 68.68%
Tax -4,522 -3,425 2,282 -3,557 -1,224 -2,134 -1,478 20.46%
NP 5,668 7,984 2,398 35,448 1,208 1,734 -1,037 -
-
NP to SH 5,477 7,584 3,115 31,982 2,971 2,768 188 75.32%
-
Tax Rate 44.38% 30.02% -1,967.24% 9.12% 50.33% 55.17% 335.15% -
Total Cost 304,770 198,318 73,297 173,996 117,168 84,483 168,450 10.37%
-
Net Worth 1,206,326 1,230,087 1,082,174 974,667 764,874 763,296 1,288,844 -1.09%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,206,326 1,230,087 1,082,174 974,667 764,874 763,296 1,288,844 -1.09%
NOSH 231,097 231,219 230,740 230,417 210,709 209,696 208,888 1.69%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.83% 3.87% 3.17% 16.92% 1.02% 2.01% -0.62% -
ROE 0.45% 0.62% 0.29% 3.28% 0.39% 0.36% 0.01% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 134.33 89.22 32.81 90.90 56.18 41.12 80.14 8.98%
EPS 2.37 3.28 1.35 13.88 1.41 1.32 0.09 72.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.22 5.32 4.69 4.23 3.63 3.64 6.17 -2.74%
Adjusted Per Share Value based on latest NOSH - 230,417
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 136.02 90.39 33.17 91.77 51.87 37.78 73.35 10.83%
EPS 2.40 3.32 1.36 14.01 1.30 1.21 0.08 76.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2855 5.3896 4.7415 4.2705 3.3513 3.3443 5.647 -1.09%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.32 1.33 2.04 0.95 0.80 1.08 2.85 -
P/RPS 0.98 1.49 6.22 1.05 1.42 2.63 3.56 -19.32%
P/EPS 55.70 40.55 151.11 6.84 56.74 81.82 3,166.67 -48.97%
EY 1.80 2.47 0.66 14.61 1.76 1.22 0.03 97.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.43 0.22 0.22 0.30 0.46 -9.65%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 22/11/11 19/11/10 16/11/09 19/11/08 26/11/07 16/11/06 -
Price 1.33 1.45 2.44 0.95 0.41 1.07 2.94 -
P/RPS 0.99 1.63 7.44 1.05 0.73 2.60 3.67 -19.60%
P/EPS 56.12 44.21 180.74 6.84 29.08 81.06 3,266.67 -49.17%
EY 1.78 2.26 0.55 14.61 3.44 1.23 0.03 97.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.52 0.22 0.11 0.29 0.48 -10.29%

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