[LIONPSIM] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 107.62%
YoY- -21.33%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 721,449 711,776 658,246 676,400 817,922 761,405 780,492 -5.12%
PBT -93,385 -67,728 -116,170 28,644 -236,620 36,309 36,414 -
Tax -11,167 -9,072 -9,204 -9,320 -13,386 -13,253 -12,254 -6.02%
NP -104,552 -76,800 -125,374 19,324 -250,006 23,056 24,160 -
-
NP to SH -99,968 -77,088 -125,716 19,000 -249,339 22,542 23,306 -
-
Tax Rate - - - 32.54% - 36.50% 33.65% -
Total Cost 826,001 788,576 783,620 657,076 1,067,928 738,349 756,332 6.06%
-
Net Worth 886,906 928,482 910,213 973,170 961,001 1,232,126 1,227,850 -19.54%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 886,906 928,482 910,213 973,170 961,001 1,232,126 1,227,850 -19.54%
NOSH 231,568 231,541 231,606 231,707 231,566 231,602 231,669 -0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -14.49% -10.79% -19.05% 2.86% -30.57% 3.03% 3.10% -
ROE -11.27% -8.30% -13.81% 1.95% -25.95% 1.83% 1.90% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 311.55 307.41 284.21 291.92 353.21 328.75 336.90 -5.09%
EPS -43.17 -33.29 -54.28 8.20 -107.67 9.73 10.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.83 4.01 3.93 4.20 4.15 5.32 5.30 -19.51%
Adjusted Per Share Value based on latest NOSH - 231,707
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 311.55 307.37 284.25 292.09 353.21 328.80 337.04 -5.12%
EPS -43.17 -33.29 -54.29 8.20 -107.67 9.73 10.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.83 4.0095 3.9306 4.2025 4.1499 5.3207 5.3023 -19.54%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.675 0.73 0.74 0.93 1.04 1.03 1.14 -
P/RPS 0.22 0.24 0.26 0.32 0.29 0.31 0.34 -25.24%
P/EPS -1.56 -2.19 -1.36 11.34 -0.97 10.58 11.33 -
EY -63.96 -45.61 -73.35 8.82 -103.53 9.45 8.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 0.19 0.22 0.25 0.19 0.22 -12.55%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 27/05/15 25/02/15 25/11/14 26/08/14 22/05/14 25/02/14 -
Price 0.585 0.705 0.795 0.82 1.22 1.04 1.05 -
P/RPS 0.19 0.23 0.28 0.28 0.35 0.32 0.31 -27.91%
P/EPS -1.36 -2.12 -1.46 10.00 -1.13 10.68 10.44 -
EY -73.79 -47.22 -68.28 10.00 -88.26 9.36 9.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.18 0.20 0.20 0.29 0.20 0.20 -17.49%

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