[LIONPSIM] YoY Quarter Result on 31-Dec-2006 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -26686.7%
YoY- -298.84%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 204,991 108,692 86,626 71,778 157,019 106,767 157,998 4.43%
PBT 56,952 135,540 -7,386 -51,300 -12,741 -1,750 8,939 36.11%
Tax -3,336 -256 -2,471 36 -1,315 -1,497 -1,315 16.76%
NP 53,616 135,284 -9,857 -51,264 -14,056 -3,247 7,624 38.37%
-
NP to SH 53,548 139,391 -8,447 -49,983 -12,532 -3,247 7,624 38.34%
-
Tax Rate 5.86% 0.19% - - - - 14.71% -
Total Cost 151,375 -26,592 96,483 123,042 171,075 110,014 150,374 0.11%
-
Net Worth 1,023,034 869,015 756,447 1,242,218 1,723,412 1,344,011 1,349,956 -4.51%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - 10,275 - -
Div Payout % - - - - - 0.00% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,023,034 869,015 756,447 1,242,218 1,723,412 1,344,011 1,349,956 -4.51%
NOSH 230,413 217,798 210,124 210,189 209,916 205,506 203,306 2.10%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 26.16% 124.47% -11.38% -71.42% -8.95% -3.04% 4.83% -
ROE 5.23% 16.04% -1.12% -4.02% -0.73% -0.24% 0.56% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 88.97 49.90 41.23 34.15 74.80 51.95 77.71 2.27%
EPS 23.24 64.00 -4.02 -23.78 -5.97 -1.58 3.75 35.49%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 4.44 3.99 3.60 5.91 8.21 6.54 6.64 -6.48%
Adjusted Per Share Value based on latest NOSH - 210,189
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 89.82 47.62 37.95 31.45 68.80 46.78 69.23 4.43%
EPS 23.46 61.07 -3.70 -21.90 -5.49 -1.42 3.34 38.34%
DPS 0.00 0.00 0.00 0.00 0.00 4.50 0.00 -
NAPS 4.4824 3.8075 3.3143 5.4427 7.551 5.8887 5.9148 -4.51%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.10 0.37 1.10 2.79 1.83 2.80 1.51 -
P/RPS 1.24 0.74 2.67 8.17 2.45 5.39 1.94 -7.18%
P/EPS 4.73 0.58 -27.36 -11.73 -30.65 -177.22 40.27 -29.99%
EY 21.13 172.97 -3.65 -8.52 -3.26 -0.56 2.48 42.86%
DY 0.00 0.00 0.00 0.00 0.00 1.79 0.00 -
P/NAPS 0.25 0.09 0.31 0.47 0.22 0.43 0.23 1.39%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 25/02/09 25/02/08 26/02/07 09/03/06 21/02/05 27/02/04 -
Price 1.42 0.33 0.94 3.10 1.81 2.48 1.74 -
P/RPS 1.60 0.66 2.28 9.08 2.42 4.77 2.24 -5.44%
P/EPS 6.11 0.52 -23.38 -13.04 -30.32 -156.96 46.40 -28.65%
EY 16.37 193.94 -4.28 -7.67 -3.30 -0.64 2.16 40.10%
DY 0.00 0.00 0.00 0.00 0.00 2.02 0.00 -
P/NAPS 0.32 0.08 0.26 0.52 0.22 0.38 0.26 3.51%

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