[LIONPSIM] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 53.19%
YoY- -101.03%
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 758,930 805,736 838,773 846,612 824,882 783,420 878,200 -9.29%
PBT 5,546 8,248 2,677 2,078 -300 -2,744 141,436 -88.52%
Tax -3,390 -3,840 -2,080 -3,353 -2,352 -1,364 -4,713 -19.76%
NP 2,156 4,408 597 -1,274 -2,652 -4,108 136,723 -93.75%
-
NP to SH 2,158 4,408 655 -1,194 -2,552 -3,932 139,549 -93.84%
-
Tax Rate 61.13% 46.56% 77.70% 161.36% - - 3.33% -
Total Cost 756,774 801,328 838,176 847,886 827,534 787,528 741,477 1.37%
-
Net Worth 754,107 747,272 740,437 744,994 742,716 738,159 733,602 1.85%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 754,107 747,272 740,437 744,994 742,716 738,159 733,602 1.85%
NOSH 231,571 231,571 231,571 231,571 231,571 231,571 231,571 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 0.28% 0.55% 0.07% -0.15% -0.32% -0.52% 15.57% -
ROE 0.29% 0.59% 0.09% -0.16% -0.34% -0.53% 19.02% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 333.12 353.66 368.16 371.60 362.07 343.87 385.47 -9.29%
EPS 0.94 1.92 0.29 -0.52 -1.12 -1.72 61.25 -93.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.31 3.28 3.25 3.27 3.26 3.24 3.22 1.85%
Adjusted Per Share Value based on latest NOSH - 231,571
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 327.73 347.94 362.21 365.60 356.21 338.31 379.24 -9.29%
EPS 0.93 1.90 0.28 -0.52 -1.10 -1.70 60.26 -93.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2565 3.227 3.1975 3.2171 3.2073 3.1876 3.1679 1.86%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.42 0.41 0.485 0.44 0.515 0.53 0.56 -
P/RPS 0.13 0.12 0.13 0.12 0.14 0.15 0.15 -9.12%
P/EPS 44.34 21.19 168.70 -83.91 -45.98 -30.71 0.91 1243.57%
EY 2.26 4.72 0.59 -1.19 -2.18 -3.26 109.38 -92.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.13 0.15 0.13 0.16 0.16 0.17 -16.41%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 23/05/23 21/02/23 23/11/22 23/08/22 24/05/22 22/02/22 -
Price 0.445 0.42 0.48 0.50 0.49 0.52 0.55 -
P/RPS 0.13 0.12 0.13 0.13 0.14 0.15 0.14 -4.83%
P/EPS 46.98 21.71 166.96 -95.35 -43.74 -30.13 0.90 1306.88%
EY 2.13 4.61 0.60 -1.05 -2.29 -3.32 111.37 -92.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.13 0.15 0.15 0.15 0.16 0.17 -16.41%

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