[LIONPSIM] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -26.94%
YoY- 258.87%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 326,724 523,397 580,557 740,561 545,177 516,443 495,355 -6.69%
PBT 7,606 -273,228 4,481 36,621 12,941 21,506 -5,860 -
Tax -27,308 -691 -5,710 -7,133 -4,724 -1,909 7,345 -
NP -19,702 -273,919 -1,229 29,488 8,217 19,597 1,485 -
-
NP to SH -16,336 -267,020 848 29,488 8,217 19,597 -8,878 10.69%
-
Tax Rate 359.03% - 127.43% 19.48% 36.50% 8.88% - -
Total Cost 346,426 797,316 581,786 711,073 536,960 496,846 493,870 -5.73%
-
Net Worth 756,447 1,242,218 1,723,412 1,344,011 1,349,956 1,345,271 1,313,005 -8.77%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - 45,835 16,222 203 202 -
Div Payout % - - - 155.44% 197.42% 1.04% 0.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 756,447 1,242,218 1,723,412 1,344,011 1,349,956 1,345,271 1,313,005 -8.77%
NOSH 210,124 210,189 209,916 205,506 203,306 203,520 203,251 0.55%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -6.03% -52.33% -0.21% 3.98% 1.51% 3.79% 0.30% -
ROE -2.16% -21.50% 0.05% 2.19% 0.61% 1.46% -0.68% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 155.49 249.01 276.57 360.36 268.16 253.75 243.72 -7.21%
EPS -7.77 -127.04 0.40 14.35 4.04 9.63 -4.37 10.06%
DPS 0.00 0.00 0.00 22.50 8.00 0.10 0.10 -
NAPS 3.60 5.91 8.21 6.54 6.64 6.61 6.46 -9.28%
Adjusted Per Share Value based on latest NOSH - 205,506
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 141.09 226.02 250.70 319.80 235.43 223.02 213.91 -6.69%
EPS -7.05 -115.31 0.37 12.73 3.55 8.46 -3.83 10.69%
DPS 0.00 0.00 0.00 19.79 7.01 0.09 0.09 -
NAPS 3.2666 5.3643 7.4423 5.8039 5.8296 5.8093 5.67 -8.77%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.10 2.79 1.83 2.80 1.51 1.56 2.12 -
P/RPS 0.71 1.12 0.66 0.78 0.56 0.61 0.87 -3.32%
P/EPS -14.15 -2.20 453.00 19.51 37.36 16.20 -48.53 -18.56%
EY -7.07 -45.53 0.22 5.12 2.68 6.17 -2.06 22.80%
DY 0.00 0.00 0.00 8.04 5.30 0.06 0.05 -
P/NAPS 0.31 0.47 0.22 0.43 0.23 0.24 0.33 -1.03%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 26/02/07 09/03/06 21/02/05 27/02/04 25/02/03 21/02/02 -
Price 0.94 3.10 1.81 2.48 1.74 1.76 2.02 -
P/RPS 0.60 1.24 0.65 0.69 0.65 0.69 0.83 -5.26%
P/EPS -12.09 -2.44 448.05 17.28 43.05 18.28 -46.25 -20.02%
EY -8.27 -40.98 0.22 5.79 2.32 5.47 -2.16 25.06%
DY 0.00 0.00 0.00 9.07 4.60 0.06 0.05 -
P/NAPS 0.26 0.52 0.22 0.38 0.26 0.27 0.31 -2.88%

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