[LIONPSIM] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 0.9%
YoY- 40.3%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 71,778 157,019 106,767 157,998 111,532 92,034 118,936 -8.06%
PBT -51,300 -12,741 -1,750 8,939 5,932 -8,602 12,235 -
Tax 36 -1,315 -1,497 -1,315 -498 8,602 -724 -
NP -51,264 -14,056 -3,247 7,624 5,434 0 11,511 -
-
NP to SH -49,983 -12,532 -3,247 7,624 5,434 -9,126 11,511 -
-
Tax Rate - - - 14.71% 8.40% - 5.92% -
Total Cost 123,042 171,075 110,014 150,374 106,098 92,034 107,425 2.28%
-
Net Worth 1,242,218 1,723,412 1,344,011 1,349,956 1,345,271 1,313,005 1,313,799 -0.92%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 10,275 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,242,218 1,723,412 1,344,011 1,349,956 1,345,271 1,313,005 1,313,799 -0.92%
NOSH 210,189 209,916 205,506 203,306 203,520 203,251 203,374 0.55%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -71.42% -8.95% -3.04% 4.83% 4.87% 0.00% 9.68% -
ROE -4.02% -0.73% -0.24% 0.56% 0.40% -0.70% 0.88% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 34.15 74.80 51.95 77.71 54.80 45.28 58.48 -8.57%
EPS -23.78 -5.97 -1.58 3.75 2.67 -4.49 5.66 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 5.91 8.21 6.54 6.64 6.61 6.46 6.46 -1.47%
Adjusted Per Share Value based on latest NOSH - 203,306
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 31.45 68.80 46.78 69.23 48.87 40.32 52.11 -8.06%
EPS -21.90 -5.49 -1.42 3.34 2.38 -4.00 5.04 -
DPS 0.00 0.00 4.50 0.00 0.00 0.00 0.00 -
NAPS 5.4427 7.551 5.8887 5.9148 5.8942 5.7529 5.7563 -0.92%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.79 1.83 2.80 1.51 1.56 2.12 1.88 -
P/RPS 8.17 2.45 5.39 1.94 2.85 4.68 3.21 16.83%
P/EPS -11.73 -30.65 -177.22 40.27 58.43 -47.22 33.22 -
EY -8.52 -3.26 -0.56 2.48 1.71 -2.12 3.01 -
DY 0.00 0.00 1.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.22 0.43 0.23 0.24 0.33 0.29 8.37%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 09/03/06 21/02/05 27/02/04 25/02/03 21/02/02 26/02/01 -
Price 3.10 1.81 2.48 1.74 1.76 2.02 1.97 -
P/RPS 9.08 2.42 4.77 2.24 3.21 4.46 3.37 17.95%
P/EPS -13.04 -30.32 -156.96 46.40 65.92 -44.99 34.81 -
EY -7.67 -3.30 -0.64 2.16 1.52 -2.22 2.87 -
DY 0.00 0.00 2.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.22 0.38 0.26 0.27 0.31 0.30 9.59%

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