[LIONPSIM] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 100.32%
YoY- 104.24%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 295,799 287,740 283,836 669,652 559,755 562,332 551,098 -34.02%
PBT 4,035 -11,182 -101,718 1,764 -239,001 -60,556 -33,264 -
Tax -67,915 -77,538 -2,884 -5,912 -1,921 -3,932 -5,344 447.12%
NP -63,880 -88,721 -104,602 -4,148 -240,922 -64,488 -38,608 40.02%
-
NP to SH -60,452 -84,720 -99,590 752 -234,195 -58,418 -33,940 47.09%
-
Tax Rate 1,683.15% - - 335.15% - - - -
Total Cost 359,679 376,461 388,438 673,800 800,677 626,820 589,706 -28.14%
-
Net Worth 760,781 1,178,767 1,242,247 1,288,844 1,293,301 1,484,259 1,724,303 -42.13%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 760,781 1,178,767 1,242,247 1,288,844 1,293,301 1,484,259 1,724,303 -42.13%
NOSH 210,160 210,119 210,194 208,888 209,951 209,937 210,024 0.04%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -21.60% -30.83% -36.85% -0.62% -43.04% -11.47% -7.01% -
ROE -7.95% -7.19% -8.02% 0.06% -18.11% -3.94% -1.97% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 140.75 136.94 135.04 320.58 266.61 267.86 262.40 -34.05%
EPS -28.77 -40.32 -47.38 0.36 -111.55 -27.83 -16.16 47.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.62 5.61 5.91 6.17 6.16 7.07 8.21 -42.15%
Adjusted Per Share Value based on latest NOSH - 208,888
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 127.74 124.26 122.57 289.18 241.72 242.83 237.98 -34.02%
EPS -26.11 -36.58 -43.01 0.32 -101.13 -25.23 -14.66 47.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2853 5.0903 5.3644 5.5657 5.5849 6.4095 7.4461 -42.13%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.24 2.99 2.79 2.85 3.02 1.84 1.83 -
P/RPS 0.88 2.18 2.07 0.89 1.13 0.69 0.70 16.53%
P/EPS -4.31 -7.42 -5.89 791.67 -2.71 -6.61 -11.32 -47.56%
EY -23.20 -13.48 -16.98 0.13 -36.94 -15.12 -8.83 90.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.53 0.47 0.46 0.49 0.26 0.22 33.77%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 22/05/07 26/02/07 16/11/06 15/08/06 26/05/06 09/03/06 -
Price 1.16 2.94 3.10 2.94 2.56 3.54 1.81 -
P/RPS 0.82 2.15 2.30 0.92 0.96 1.32 0.69 12.23%
P/EPS -4.03 -7.29 -6.54 816.67 -2.29 -12.72 -11.20 -49.50%
EY -24.80 -13.71 -15.28 0.12 -43.57 -7.86 -8.93 97.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.52 0.52 0.48 0.42 0.50 0.22 28.46%

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