[LIONPSIM] QoQ Cumulative 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- 64.11%
YoY- 329.24%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 151,917 475,150 355,644 239,888 128,356 468,071 307,428 -37.46%
PBT 8,749 10,368 10,537 15,115 9,183 1,619 -6,082 -
Tax -1,193 -3,421 -1,696 -1,205 -707 -1,619 6,082 -
NP 7,556 6,947 8,841 13,910 8,476 0 0 -
-
NP to SH 7,556 6,947 8,841 13,910 8,476 -361 -7,919 -
-
Tax Rate 13.64% 33.00% 16.10% 7.97% 7.70% 100.00% - -
Total Cost 144,361 468,203 346,803 225,978 119,880 468,071 307,428 -39.55%
-
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 2,032 - - 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 0.56% 0.52% 0.66% 1.03% 0.63% -0.03% -0.60% -
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 74.79 233.68 174.99 117.96 63.15 233.39 151.40 -37.48%
EPS 3.72 3.42 4.35 6.84 4.17 -0.18 -3.90 -
DPS 0.00 8.00 1.00 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 65.60 205.19 153.58 103.59 55.43 202.13 132.76 -37.47%
EPS 3.26 3.00 3.82 6.01 3.66 -0.16 -3.42 -
DPS 0.00 7.02 0.88 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 2.19 0.68 0.83 1.32 2.53 0.69 1.35 38.02%
P/EPS 44.09 46.83 33.56 22.81 38.37 -894.44 -52.31 -
EY 2.27 2.14 2.98 4.38 2.61 -0.11 -1.91 -
DY 0.00 5.00 0.68 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 2.30 0.72 0.93 1.49 2.34 0.78 1.18 55.97%
P/EPS 46.24 49.47 37.47 25.73 35.49 -1,016.67 -45.64 -
EY 2.16 2.02 2.67 3.89 2.82 -0.10 -2.19 -
DY 0.00 4.73 0.61 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