[LIONPSIM] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 134.85%
YoY- 17.82%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 451,084 585,398 673,941 637,400 516,290 471,642 479,915 -1.02%
PBT -245,741 -35,724 40,605 24,955 18,175 -15,254 47,825 -
Tax -13,356 -4,481 -7,215 -5,657 -1,796 7,335 -3,550 24.69%
NP -259,097 -40,205 33,390 19,298 16,379 -7,919 44,275 -
-
NP to SH -253,921 -35,910 33,390 19,298 16,379 -18,282 44,275 -
-
Tax Rate - - 17.77% 22.67% 9.88% - 7.42% -
Total Cost 710,181 625,603 640,551 618,102 499,911 479,561 435,640 8.48%
-
Net Worth 1,179,043 1,483,870 1,368,676 1,356,762 1,343,590 1,316,040 1,321,775 -1.88%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - 45,835 14,186 2,238 202 2,025 -
Div Payout % - - 137.27% 73.51% 13.67% 0.00% 4.58% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,179,043 1,483,870 1,368,676 1,356,762 1,343,590 1,316,040 1,321,775 -1.88%
NOSH 210,168 209,882 209,598 203,108 203,574 203,406 203,037 0.57%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -57.44% -6.87% 4.95% 3.03% 3.17% -1.68% 9.23% -
ROE -21.54% -2.42% 2.44% 1.42% 1.22% -1.39% 3.35% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 214.63 278.92 321.54 313.82 253.61 231.87 236.37 -1.59%
EPS -120.82 -17.11 15.93 9.50 8.05 -8.99 21.81 -
DPS 0.00 0.00 21.87 7.00 1.10 0.10 1.00 -
NAPS 5.61 7.07 6.53 6.68 6.60 6.47 6.51 -2.44%
Adjusted Per Share Value based on latest NOSH - 203,108
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 194.79 252.79 291.03 275.25 222.95 203.67 207.24 -1.02%
EPS -109.65 -15.51 14.42 8.33 7.07 -7.89 19.12 -
DPS 0.00 0.00 19.79 6.13 0.97 0.09 0.87 -
NAPS 5.0915 6.4078 5.9104 5.8589 5.8021 5.6831 5.7079 -1.88%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.99 1.84 2.30 2.80 1.46 2.04 1.61 -
P/RPS 1.39 0.66 0.72 0.89 0.58 0.88 0.68 12.64%
P/EPS -2.47 -10.75 14.44 29.47 18.15 -22.70 7.38 -
EY -40.41 -9.30 6.93 3.39 5.51 -4.41 13.54 -
DY 0.00 0.00 9.51 2.50 0.75 0.05 0.62 -
P/NAPS 0.53 0.26 0.35 0.42 0.22 0.32 0.25 13.33%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 22/05/07 26/05/06 24/05/05 24/05/04 05/05/03 22/05/02 24/05/01 -
Price 2.94 3.54 1.93 2.44 1.63 1.78 1.87 -
P/RPS 1.37 1.27 0.60 0.78 0.64 0.77 0.79 9.60%
P/EPS -2.43 -20.69 12.12 25.68 20.26 -19.80 8.58 -
EY -41.09 -4.83 8.25 3.89 4.94 -5.05 11.66 -
DY 0.00 0.00 11.33 2.87 0.67 0.06 0.53 -
P/NAPS 0.52 0.50 0.30 0.37 0.25 0.28 0.29 10.21%

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