[LIONPSIM] YoY Quarter Result on 30-Sep-2024 [#3]

Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 129.59%
YoY- 1291.23%
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 186,719 172,091 222,518 100,309 99,966 132,159 87,691 12.31%
PBT 3,395 294 1,709 -871 2,912 2,310 2,003 8.44%
Tax -679 -522 -1,339 -555 -742 -713 -827 -2.98%
NP 2,716 -228 370 -1,426 2,170 1,597 1,176 13.72%
-
NP to SH 2,716 -228 380 -1,464 2,170 1,597 1,174 13.75%
-
Tax Rate 20.00% 177.55% 78.35% - 25.48% 30.87% 41.29% -
Total Cost 184,003 172,319 222,148 101,735 97,796 130,562 86,515 12.29%
-
Net Worth 748,611 760,942 744,994 731,324 553,619 535,393 533,115 5.35%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 748,611 760,942 744,994 731,324 553,619 535,393 533,115 5.35%
NOSH 228,235 231,571 231,571 231,571 231,571 231,571 231,571 -0.22%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 1.45% -0.13% 0.17% -1.42% 2.17% 1.21% 1.34% -
ROE 0.36% -0.03% 0.05% -0.20% 0.39% 0.30% 0.22% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 81.81 75.54 97.67 44.03 43.88 58.01 38.49 12.28%
EPS 1.19 -0.10 0.17 -0.64 0.95 0.70 0.52 13.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.28 3.34 3.27 3.21 2.43 2.35 2.34 5.32%
Adjusted Per Share Value based on latest NOSH - 228,235
30/09/24 30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 81.81 75.40 97.50 43.95 43.80 57.90 38.42 12.31%
EPS 1.19 -0.10 0.17 -0.64 0.95 0.70 0.51 13.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.28 3.334 3.2642 3.2043 2.4257 2.3458 2.3358 5.35%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 31/03/20 29/03/19 30/03/18 -
Price 0.385 0.44 0.44 0.62 0.30 0.42 0.575 -
P/RPS 0.47 0.58 0.45 1.41 0.68 0.72 1.49 -16.24%
P/EPS 32.35 -439.67 263.80 -96.48 31.50 59.92 111.58 -17.32%
EY 3.09 -0.23 0.38 -1.04 3.17 1.67 0.90 20.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.13 0.13 0.19 0.12 0.18 0.25 -10.66%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/11/24 23/11/23 23/11/22 25/11/21 29/05/20 29/05/19 17/05/18 -
Price 0.36 0.415 0.50 0.60 0.35 0.40 0.60 -
P/RPS 0.44 0.55 0.51 1.36 0.80 0.69 1.56 -17.67%
P/EPS 30.25 -414.69 299.77 -93.37 36.75 57.06 116.44 -18.71%
EY 3.31 -0.24 0.33 -1.07 2.72 1.75 0.86 23.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.12 0.15 0.19 0.14 0.17 0.26 -12.38%

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