[LIONPSIM] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -44.43%
YoY- 10.24%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 817,922 571,054 390,246 176,940 1,011,304 744,040 553,125 29.88%
PBT -236,620 27,232 18,207 9,190 25,638 35,555 26,720 -
Tax -13,386 -9,940 -6,127 -2,826 -14,753 -10,546 -8,223 38.50%
NP -250,006 17,292 12,080 6,364 10,885 25,009 18,497 -
-
NP to SH -249,339 16,907 11,653 6,038 10,866 25,232 17,901 -
-
Tax Rate - 36.50% 33.65% 30.75% 57.54% 29.66% 30.77% -
Total Cost 1,067,928 553,762 378,166 170,576 1,000,419 719,031 534,628 58.80%
-
Net Worth 961,001 1,232,126 1,227,850 1,221,480 1,211,970 1,219,932 1,213,470 -14.43%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - 4,634 - - -
Div Payout % - - - - 42.65% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 961,001 1,232,126 1,227,850 1,221,480 1,211,970 1,219,932 1,213,470 -14.43%
NOSH 231,566 231,602 231,669 231,341 231,734 231,486 231,578 -0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -30.57% 3.03% 3.10% 3.60% 1.08% 3.36% 3.34% -
ROE -25.95% 1.37% 0.95% 0.49% 0.90% 2.07% 1.48% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 353.21 246.57 168.45 76.48 436.41 321.42 238.85 29.89%
EPS -107.67 7.30 5.03 2.61 4.69 10.90 7.73 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 4.15 5.32 5.30 5.28 5.23 5.27 5.24 -14.43%
Adjusted Per Share Value based on latest NOSH - 231,341
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 358.37 250.20 170.98 77.53 443.10 326.00 242.35 29.88%
EPS -109.25 7.41 5.11 2.65 4.76 11.06 7.84 -
DPS 0.00 0.00 0.00 0.00 2.03 0.00 0.00 -
NAPS 4.2106 5.3985 5.3798 5.3518 5.3102 5.3451 5.3168 -14.43%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.04 1.03 1.14 1.25 1.28 1.23 1.33 -
P/RPS 0.29 0.42 0.68 1.63 0.29 0.38 0.56 -35.59%
P/EPS -0.97 14.11 22.66 47.89 27.30 11.28 17.21 -
EY -103.53 7.09 4.41 2.09 3.66 8.86 5.81 -
DY 0.00 0.00 0.00 0.00 1.56 0.00 0.00 -
P/NAPS 0.25 0.19 0.22 0.24 0.24 0.23 0.25 0.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 22/05/14 25/02/14 25/11/13 26/08/13 28/05/13 25/02/13 -
Price 1.22 1.04 1.05 1.21 1.31 1.36 1.24 -
P/RPS 0.35 0.42 0.62 1.58 0.30 0.42 0.52 -23.25%
P/EPS -1.13 14.25 20.87 46.36 27.94 12.48 16.04 -
EY -88.26 7.02 4.79 2.16 3.58 8.01 6.23 -
DY 0.00 0.00 0.00 0.00 1.53 0.00 0.00 -
P/NAPS 0.29 0.20 0.20 0.23 0.25 0.26 0.24 13.48%

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