[LIONPSIM] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -17.94%
YoY- 329.24%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 607,668 475,150 474,192 479,776 513,424 468,071 409,904 29.98%
PBT 34,996 10,368 14,049 30,230 36,732 1,619 -8,109 -
Tax -4,772 -3,421 -2,261 -2,410 -2,828 -1,619 8,109 -
NP 30,224 6,947 11,788 27,820 33,904 0 0 -
-
NP to SH 30,224 6,947 11,788 27,820 33,904 -361 -10,558 -
-
Tax Rate 13.64% 33.00% 16.09% 7.97% 7.70% 100.00% - -
Total Cost 577,444 468,203 462,404 451,956 479,520 468,071 409,904 25.64%
-
Net Worth 1,348,705 1,339,966 1,341,393 1,344,226 1,335,427 1,307,622 1,313,741 1.76%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 16,266 2,709 - - 200 - -
Div Payout % - 234.15% 22.99% - - 0.00% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,348,705 1,339,966 1,341,393 1,344,226 1,335,427 1,307,622 1,313,741 1.76%
NOSH 203,118 203,333 203,241 203,362 203,261 200,555 203,051 0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.97% 1.46% 2.49% 5.80% 6.60% 0.00% 0.00% -
ROE 2.24% 0.52% 0.88% 2.07% 2.54% -0.03% -0.80% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 299.17 233.68 233.31 235.92 252.59 233.39 201.87 29.95%
EPS 14.88 3.42 5.80 13.68 16.68 -0.18 -5.20 -
DPS 0.00 8.00 1.33 0.00 0.00 0.10 0.00 -
NAPS 6.64 6.59 6.60 6.61 6.57 6.52 6.47 1.74%
Adjusted Per Share Value based on latest NOSH - 203,520
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 262.41 205.19 204.77 207.18 221.71 202.13 177.01 29.98%
EPS 13.05 3.00 5.09 12.01 14.64 -0.16 -4.56 -
DPS 0.00 7.02 1.17 0.00 0.00 0.09 0.00 -
NAPS 5.8242 5.7864 5.7926 5.8048 5.7668 5.6467 5.6732 1.76%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.64 1.60 1.46 1.56 1.60 1.61 2.04 -
P/RPS 0.55 0.68 0.63 0.66 0.63 0.69 1.01 -33.29%
P/EPS 11.02 46.83 25.17 11.40 9.59 -894.44 -39.23 -
EY 9.07 2.14 3.97 8.77 10.42 -0.11 -2.55 -
DY 0.00 5.00 0.91 0.00 0.00 0.06 0.00 -
P/NAPS 0.25 0.24 0.22 0.24 0.24 0.25 0.32 -15.16%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 26/08/03 05/05/03 25/02/03 27/11/02 21/08/02 22/05/02 -
Price 1.72 1.69 1.63 1.76 1.48 1.83 1.78 -
P/RPS 0.57 0.72 0.70 0.75 0.59 0.78 0.88 -25.11%
P/EPS 11.56 49.47 28.10 12.87 8.87 -1,016.67 -34.23 -
EY 8.65 2.02 3.56 7.77 11.27 -0.10 -2.92 -
DY 0.00 4.73 0.82 0.00 0.00 0.05 0.00 -
P/NAPS 0.26 0.26 0.25 0.27 0.23 0.28 0.28 -4.81%

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