[LIONPSIM] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -72.12%
YoY- -307.89%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 283,836 669,652 559,755 562,332 551,098 474,120 590,388 -38.54%
PBT -101,718 1,764 -239,001 -60,556 -33,264 -15,564 36,071 -
Tax -2,884 -5,912 -1,921 -3,932 -5,344 -5,428 -6,327 -40.68%
NP -104,602 -4,148 -240,922 -64,488 -38,608 -20,992 29,744 -
-
NP to SH -99,590 752 -234,195 -58,418 -33,940 -17,752 28,980 -
-
Tax Rate - 335.15% - - - - 17.54% -
Total Cost 388,438 673,800 800,677 626,820 589,706 495,112 560,644 -21.64%
-
Net Worth 1,242,247 1,288,844 1,293,301 1,484,259 1,724,303 1,381,879 1,529,729 -12.92%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - 33,119 -
Div Payout % - - - - - - 114.29% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,242,247 1,288,844 1,293,301 1,484,259 1,724,303 1,381,879 1,529,729 -12.92%
NOSH 210,194 208,888 209,951 209,937 210,024 210,331 206,999 1.02%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -36.85% -0.62% -43.04% -11.47% -7.01% -4.43% 5.04% -
ROE -8.02% 0.06% -18.11% -3.94% -1.97% -1.28% 1.89% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 135.04 320.58 266.61 267.86 262.40 225.42 285.21 -39.16%
EPS -47.38 0.36 -111.55 -27.83 -16.16 -8.44 14.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 16.00 -
NAPS 5.91 6.17 6.16 7.07 8.21 6.57 7.39 -13.80%
Adjusted Per Share Value based on latest NOSH - 209,882
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 122.57 289.18 241.72 242.83 237.98 204.74 254.95 -38.54%
EPS -43.01 0.32 -101.13 -25.23 -14.66 -7.67 12.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 14.30 -
NAPS 5.3644 5.5657 5.5849 6.4095 7.4461 5.9674 6.6059 -12.92%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.79 2.85 3.02 1.84 1.83 2.26 2.09 -
P/RPS 2.07 0.89 1.13 0.69 0.70 1.00 0.73 99.95%
P/EPS -5.89 791.67 -2.71 -6.61 -11.32 -26.78 14.93 -
EY -16.98 0.13 -36.94 -15.12 -8.83 -3.73 6.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.66 -
P/NAPS 0.47 0.46 0.49 0.26 0.22 0.34 0.28 41.10%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 16/11/06 15/08/06 26/05/06 09/03/06 16/11/05 17/08/05 -
Price 3.10 2.94 2.56 3.54 1.81 2.15 2.19 -
P/RPS 2.30 0.92 0.96 1.32 0.69 0.95 0.77 106.99%
P/EPS -6.54 816.67 -2.29 -12.72 -11.20 -25.47 15.64 -
EY -15.28 0.12 -43.57 -7.86 -8.93 -3.93 6.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.31 -
P/NAPS 0.52 0.48 0.42 0.50 0.22 0.33 0.30 44.15%

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