[LIONPSIM] YoY TTM Result on 30-Jun-2004 [#4]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
17-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 73.62%
YoY- 382.31%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 393,072 559,755 590,388 765,096 475,150 468,074 539,505 -5.13%
PBT -39,735 -239,001 36,071 39,351 10,368 1,556 34,440 -
Tax -24,145 -1,921 -6,834 -5,845 -3,421 -1,937 6,855 -
NP -63,880 -240,922 29,237 33,506 6,947 -381 41,295 -
-
NP to SH -60,452 -234,195 28,980 33,506 6,947 -381 30,932 -
-
Tax Rate - - 18.95% 14.85% 33.00% 124.49% -19.90% -
Total Cost 456,952 800,677 561,151 731,590 468,203 468,455 498,210 -1.42%
-
Net Worth 632,075 1,293,606 1,379,531 1,357,384 1,335,573 1,324,681 1,313,296 -11.46%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - 35,560 16,222 203 202 -
Div Payout % - - - 106.13% 233.52% 0.00% 0.66% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 632,075 1,293,606 1,379,531 1,357,384 1,335,573 1,324,681 1,313,296 -11.46%
NOSH 210,691 210,001 209,655 203,201 202,666 203,172 202,982 0.62%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -16.25% -43.04% 4.95% 4.38% 1.46% -0.08% 7.65% -
ROE -9.56% -18.10% 2.10% 2.47% 0.52% -0.03% 2.36% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 186.56 266.55 281.60 376.52 234.45 230.38 265.79 -5.72%
EPS -28.69 -111.52 13.82 16.49 3.43 -0.19 15.24 -
DPS 0.00 0.00 0.00 17.50 8.00 0.10 0.10 -
NAPS 3.00 6.16 6.58 6.68 6.59 6.52 6.47 -12.01%
Adjusted Per Share Value based on latest NOSH - 203,201
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 172.22 245.25 258.68 335.22 208.18 205.08 236.38 -5.13%
EPS -26.49 -102.61 12.70 14.68 3.04 -0.17 13.55 -
DPS 0.00 0.00 0.00 15.58 7.11 0.09 0.09 -
NAPS 2.7694 5.6679 6.0443 5.9473 5.8517 5.804 5.7541 -11.46%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.24 3.02 2.09 2.31 1.60 1.61 1.80 -
P/RPS 0.66 1.13 0.74 0.61 0.68 0.70 0.68 -0.49%
P/EPS -4.32 -2.71 15.12 14.01 46.68 -858.55 11.81 -
EY -23.14 -36.93 6.61 7.14 2.14 -0.12 8.47 -
DY 0.00 0.00 0.00 7.58 5.00 0.06 0.06 -
P/NAPS 0.41 0.49 0.32 0.35 0.24 0.25 0.28 6.55%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 15/08/06 17/08/05 17/08/04 26/08/03 21/08/02 27/08/01 -
Price 1.16 2.56 2.19 2.28 1.69 1.83 2.28 -
P/RPS 0.62 0.96 0.78 0.61 0.72 0.79 0.86 -5.30%
P/EPS -4.04 -2.30 15.84 13.83 49.30 -975.87 14.96 -
EY -24.73 -43.56 6.31 7.23 2.03 -0.10 6.68 -
DY 0.00 0.00 0.00 7.68 4.73 0.05 0.04 -
P/NAPS 0.39 0.42 0.33 0.34 0.26 0.28 0.35 1.81%

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