[LIONPSIM] QoQ Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
05-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -36.44%
YoY- 211.64%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 309,915 151,917 475,150 355,644 239,888 128,356 468,071 -23.97%
PBT 17,688 8,749 10,368 10,537 15,115 9,183 1,619 390.22%
Tax -2,508 -1,193 -3,421 -1,696 -1,205 -707 -1,619 33.77%
NP 15,180 7,556 6,947 8,841 13,910 8,476 0 -
-
NP to SH 15,180 7,556 6,947 8,841 13,910 8,476 -361 -
-
Tax Rate 14.18% 13.64% 33.00% 16.10% 7.97% 7.70% 100.00% -
Total Cost 294,735 144,361 468,203 346,803 225,978 119,880 468,071 -26.47%
-
Net Worth 1,349,333 1,348,705 1,339,966 1,341,393 1,344,226 1,335,427 1,307,622 2.10%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 16,266 2,032 - - 200 -
Div Payout % - - 234.15% 22.99% - - 0.00% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,349,333 1,348,705 1,339,966 1,341,393 1,344,226 1,335,427 1,307,622 2.10%
NOSH 203,212 203,118 203,333 203,241 203,362 203,261 200,555 0.87%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.90% 4.97% 1.46% 2.49% 5.80% 6.60% 0.00% -
ROE 1.13% 0.56% 0.52% 0.66% 1.03% 0.63% -0.03% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 152.51 74.79 233.68 174.99 117.96 63.15 233.39 -24.63%
EPS 7.47 3.72 3.42 4.35 6.84 4.17 -0.18 -
DPS 0.00 0.00 8.00 1.00 0.00 0.00 0.10 -
NAPS 6.64 6.64 6.59 6.60 6.61 6.57 6.52 1.21%
Adjusted Per Share Value based on latest NOSH - 203,574
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 133.83 65.60 205.19 153.58 103.59 55.43 202.13 -23.97%
EPS 6.56 3.26 3.00 3.82 6.01 3.66 -0.16 -
DPS 0.00 0.00 7.02 0.88 0.00 0.00 0.09 -
NAPS 5.8269 5.8242 5.7864 5.7926 5.8048 5.7668 5.6467 2.11%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.51 1.64 1.60 1.46 1.56 1.60 1.61 -
P/RPS 0.99 2.19 0.68 0.83 1.32 2.53 0.69 27.12%
P/EPS 20.21 44.09 46.83 33.56 22.81 38.37 -894.44 -
EY 4.95 2.27 2.14 2.98 4.38 2.61 -0.11 -
DY 0.00 0.00 5.00 0.68 0.00 0.00 0.06 -
P/NAPS 0.23 0.25 0.24 0.22 0.24 0.24 0.25 -5.39%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 19/11/03 26/08/03 05/05/03 25/02/03 27/11/02 21/08/02 -
Price 1.74 1.72 1.69 1.63 1.76 1.48 1.83 -
P/RPS 1.14 2.30 0.72 0.93 1.49 2.34 0.78 28.69%
P/EPS 23.29 46.24 49.47 37.47 25.73 35.49 -1,016.67 -
EY 4.29 2.16 2.02 2.67 3.89 2.82 -0.10 -
DY 0.00 0.00 4.73 0.61 0.00 0.00 0.05 -
P/NAPS 0.26 0.26 0.26 0.25 0.27 0.23 0.28 -4.80%

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