[LIONPSIM] YoY Quarter Result on 30-Sep-2010 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -93.51%
YoY- -90.26%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 176,940 310,438 206,302 75,695 209,444 118,376 86,217 12.71%
PBT 9,190 10,190 11,409 116 39,005 2,432 3,868 15.49%
Tax -2,826 -4,522 -3,425 2,282 -3,557 -1,224 -2,134 4.78%
NP 6,364 5,668 7,984 2,398 35,448 1,208 1,734 24.17%
-
NP to SH 6,038 5,477 7,584 3,115 31,982 2,971 2,768 13.86%
-
Tax Rate 30.75% 44.38% 30.02% -1,967.24% 9.12% 50.33% 55.17% -
Total Cost 170,576 304,770 198,318 73,297 173,996 117,168 84,483 12.41%
-
Net Worth 1,221,480 1,206,326 1,230,087 1,082,174 974,667 764,874 763,296 8.14%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,221,480 1,206,326 1,230,087 1,082,174 974,667 764,874 763,296 8.14%
NOSH 231,341 231,097 231,219 230,740 230,417 210,709 209,696 1.64%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.60% 1.83% 3.87% 3.17% 16.92% 1.02% 2.01% -
ROE 0.49% 0.45% 0.62% 0.29% 3.28% 0.39% 0.36% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 76.48 134.33 89.22 32.81 90.90 56.18 41.12 10.88%
EPS 2.61 2.37 3.28 1.35 13.88 1.41 1.32 12.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.28 5.22 5.32 4.69 4.23 3.63 3.64 6.38%
Adjusted Per Share Value based on latest NOSH - 230,740
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 77.53 136.02 90.39 33.17 91.77 51.87 37.78 12.71%
EPS 2.65 2.40 3.32 1.36 14.01 1.30 1.21 13.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3518 5.2855 5.3896 4.7415 4.2705 3.3513 3.3443 8.14%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.25 1.32 1.33 2.04 0.95 0.80 1.08 -
P/RPS 1.63 0.98 1.49 6.22 1.05 1.42 2.63 -7.65%
P/EPS 47.89 55.70 40.55 151.11 6.84 56.74 81.82 -8.53%
EY 2.09 1.80 2.47 0.66 14.61 1.76 1.22 9.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.25 0.43 0.22 0.22 0.30 -3.64%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 27/11/12 22/11/11 19/11/10 16/11/09 19/11/08 26/11/07 -
Price 1.21 1.33 1.45 2.44 0.95 0.41 1.07 -
P/RPS 1.58 0.99 1.63 7.44 1.05 0.73 2.60 -7.95%
P/EPS 46.36 56.12 44.21 180.74 6.84 29.08 81.06 -8.88%
EY 2.16 1.78 2.26 0.55 14.61 3.44 1.23 9.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.27 0.52 0.22 0.11 0.29 -3.78%

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