[LIONPSIM] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 2295.86%
YoY- 2606.81%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 837,776 598,037 543,006 454,136 473,504 392,845 358,636 75.96%
PBT 156,020 170,351 203,702 275,944 9,728 -8,357 -20,692 -
Tax -14,228 -9,466 -6,638 -2,960 -4,896 -8,389 -9,660 29.42%
NP 141,792 160,885 197,064 272,984 4,832 -16,746 -30,352 -
-
NP to SH 127,928 167,495 206,746 284,724 11,884 -9,086 -22,340 -
-
Tax Rate 9.12% 5.56% 3.26% 1.07% 50.33% - - -
Total Cost 695,984 437,152 345,942 181,152 468,672 409,591 388,988 47.32%
-
Net Worth 974,667 908,806 866,530 854,300 764,874 758,086 745,134 19.58%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 974,667 908,806 866,530 854,300 764,874 758,086 745,134 19.58%
NOSH 230,417 222,202 212,906 214,110 210,709 210,579 210,489 6.21%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 16.92% 26.90% 36.29% 60.11% 1.02% -4.26% -8.46% -
ROE 13.13% 18.43% 23.86% 33.33% 1.55% -1.20% -3.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 363.59 269.14 255.04 212.10 224.72 186.55 170.38 65.67%
EPS 55.52 75.38 97.11 132.98 5.64 -4.32 -10.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.23 4.09 4.07 3.99 3.63 3.60 3.54 12.59%
Adjusted Per Share Value based on latest NOSH - 217,798
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 361.78 258.25 234.49 196.11 204.47 169.64 154.87 75.96%
EPS 55.24 72.33 89.28 122.95 5.13 -3.92 -9.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2089 3.9245 3.742 3.6892 3.303 3.2737 3.2177 19.58%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.95 0.78 0.36 0.37 0.80 0.85 0.90 -
P/RPS 0.26 0.29 0.14 0.17 0.36 0.46 0.53 -37.77%
P/EPS 1.71 1.03 0.37 0.28 14.18 -19.70 -8.48 -
EY 58.44 96.64 269.74 359.41 7.05 -5.08 -11.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.19 0.09 0.09 0.22 0.24 0.25 -8.16%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 16/11/09 26/08/09 27/05/09 25/02/09 19/11/08 27/08/08 27/05/08 -
Price 0.95 0.91 0.68 0.33 0.41 0.72 0.93 -
P/RPS 0.26 0.34 0.27 0.16 0.18 0.39 0.55 -39.28%
P/EPS 1.71 1.21 0.70 0.25 7.27 -16.69 -8.76 -
EY 58.44 82.83 142.80 402.97 13.76 -5.99 -11.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.17 0.08 0.11 0.20 0.26 -10.53%

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