[LIONPSIM] QoQ Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock

[LIONPSIM] LION POSIM BERHAD

Announcement Date

27-May-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Mar-2008 [#3]

Profit Trend

QoQ- -195.03%

YoY- 73.63%

Quarter Report

LIONPSIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Cumulative Result
Revenue	227,068	118,376	392,845	268,977	172,843	86,217	295,799	-16.09%
YoY %	91.82%	-69.87%	46.05%	55.62%	100.47%	-70.85%	-	-
Horiz. %	76.76%	40.02%	132.81%	90.93%	58.43%	29.15%	100.00%	-
PBT	137,972	2,432	-8,357	-15,519	-3,518	3,868	4,035	942.27%
YoY %	5,573.19%	129.10%	46.15%	-341.13%	-190.95%	-4.14%	-	-
Horiz. %	3,419.38%	60.27%	-207.11%	-384.61%	-87.19%	95.86%	100.00%	-
Tax	-1,480	-1,224	-8,389	-7,245	-4,605	-2,134	-67,915	-92.10%
YoY %	-20.92%	85.41%	-15.79%	-57.33%	-115.79%	96.86%	-	-
Horiz. %	2.18%	1.80%	12.35%	10.67%	6.78%	3.14%	100.00%	-
NP	136,492	1,208	-16,746	-22,764	-8,123	1,734	-63,880	-
YoY %	11,199.01%	107.21%	26.44%	-180.24%	-568.45%	102.71%	-	-
Horiz. %	-213.67%	-1.89%	26.21%	35.64%	12.72%	-2.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	142,362	2,971	-9,086	-16,755	-5,679	2,768	-60,452	-
YoY %	4,691.72%	132.70%	45.77%	-195.03%	-305.17%	104.58%	-	-
Horiz. %	-235.50%	-4.91%	15.03%	27.72%	9.39%	-4.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.07%	50.33%	-	-	-	55.17%	1,683.15%	-
YoY %	-97.87%	0.00%	-	-	-	-96.72%	-	-
Horiz. %	0.06%	2.99%	-	-	-	3.28%	100.00%	-
Total Cost	90,576	117,168	409,591	291,741	180,966	84,483	359,679	-59.95%
YoY %	-22.70%	-71.39%	40.40%	61.21%	114.20%	-76.51%	-	-
Horiz. %	25.18%	32.58%	113.88%	81.11%	50.31%	23.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	854,300	764,874	758,086	745,134	757,199	763,296	760,781	7.99%
YoY %	11.69%	0.90%	1.74%	-1.59%	-0.80%	0.33%	-	-
Horiz. %	112.29%	100.54%	99.65%	97.94%	99.53%	100.33%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	854,300	764,874	758,086	745,134	757,199	763,296	760,781	7.99%
YoY %	11.69%	0.90%	1.74%	-1.59%	-0.80%	0.33%	-	-
Horiz. %	112.29%	100.54%	99.65%	97.94%	99.53%	100.33%	100.00%	-
NOSH	214,110	210,709	210,579	210,489	210,333	209,696	210,160	1.24%
YoY %	1.61%	0.06%	0.04%	0.07%	0.30%	-0.22%	-	-
Horiz. %	101.88%	100.26%	100.20%	100.16%	100.08%	99.78%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	60.11%	1.02%	-4.26%	-8.46%	-4.70%	2.01%	-21.60%	-
YoY %	5,793.14%	123.94%	49.65%	-80.00%	-333.83%	109.31%	-	-
Horiz. %	-278.29%	-4.72%	19.72%	39.17%	21.76%	-9.31%	100.00%	-
ROE	16.66%	0.39%	-1.20%	-2.25%	-0.75%	0.36%	-7.95%	-
YoY %	4,171.79%	132.50%	46.67%	-200.00%	-308.33%	104.53%	-	-
Horiz. %	-209.56%	-4.91%	15.09%	28.30%	9.43%	-4.53%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	106.05	56.18	186.55	127.79	82.18	41.12	140.75	-17.12%
YoY %	88.77%	-69.88%	45.98%	55.50%	99.85%	-70.79%	-	-
Horiz. %	75.35%	39.91%	132.54%	90.79%	58.39%	29.21%	100.00%	-
EPS	66.49	1.41	-4.32	-7.96	-2.70	1.32	-28.77	-
YoY %	4,615.60%	132.64%	45.73%	-194.81%	-304.55%	104.59%	-	-
Horiz. %	-231.11%	-4.90%	15.02%	27.67%	9.38%	-4.59%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.99	3.63	3.60	3.54	3.60	3.64	3.62	6.67%
YoY %	9.92%	0.83%	1.69%	-1.67%	-1.10%	0.55%	-	-
Horiz. %	110.22%	100.28%	99.45%	97.79%	99.45%	100.55%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 210,570
RPS	98.06	51.12	169.64	116.15	74.64	37.23	127.74	-16.09%
YoY %	91.82%	-69.87%	46.05%	55.61%	100.48%	-70.85%	-	-
Horiz. %	76.77%	40.02%	132.80%	90.93%	58.43%	29.15%	100.00%	-
EPS	61.48	1.28	-3.92	-7.24	-2.45	1.20	-26.11	-
YoY %	4,703.12%	132.65%	45.86%	-195.51%	-304.17%	104.60%	-	-
Horiz. %	-235.47%	-4.90%	15.01%	27.73%	9.38%	-4.60%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.6892	3.303	3.2737	3.2177	3.2698	3.2962	3.2853	7.99%
YoY %	11.69%	0.90%	1.74%	-1.59%	-0.80%	0.33%	-	-
Horiz. %	112.29%	100.54%	99.65%	97.94%	99.53%	100.33%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	0.37	0.80	0.85	0.90	1.10	1.08	1.24	-
P/RPS	0.35	1.42	0.46	0.70	1.34	2.63	0.88	-45.76%
YoY %	-75.35%	208.70%	-34.29%	-47.76%	-49.05%	198.86%	-	-
Horiz. %	39.77%	161.36%	52.27%	79.55%	152.27%	298.86%	100.00%	-
P/EPS	0.56	56.74	-19.70	-11.31	-40.74	81.82	-4.31	-
YoY %	-99.01%	388.02%	-74.18%	72.24%	-149.79%	1,998.38%	-	-
Horiz. %	-12.99%	-1,316.47%	457.08%	262.41%	945.24%	-1,898.38%	100.00%	-
EY	179.70	1.76	-5.08	-8.84	-2.45	1.22	-23.20	-
YoY %	10,110.23%	134.65%	42.53%	-260.82%	-300.82%	105.26%	-	-
Horiz. %	-774.57%	-7.59%	21.90%	38.10%	10.56%	-5.26%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.09	0.22	0.24	0.25	0.31	0.30	0.34	-58.60%
YoY %	-59.09%	-8.33%	-4.00%	-19.35%	3.33%	-11.76%	-	-
Horiz. %	26.47%	64.71%	70.59%	73.53%	91.18%	88.24%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	25/02/09	19/11/08	27/08/08	27/05/08	25/02/08	26/11/07	29/08/07	-
Price	0.33	0.41	0.72	0.93	0.94	1.07	1.16	-
P/RPS	0.31	0.73	0.39	0.73	1.14	2.60	0.82	-47.56%
YoY %	-57.53%	87.18%	-46.58%	-35.96%	-56.15%	217.07%	-	-
Horiz. %	37.80%	89.02%	47.56%	89.02%	139.02%	317.07%	100.00%	-
P/EPS	0.50	29.08	-16.69	-11.68	-34.81	81.06	-4.03	-
YoY %	-98.28%	274.24%	-42.89%	66.45%	-142.94%	2,111.41%	-	-
Horiz. %	-12.41%	-721.59%	414.14%	289.83%	863.77%	-2,011.41%	100.00%	-
EY	201.48	3.44	-5.99	-8.56	-2.87	1.23	-24.80	-
YoY %	5,756.98%	157.43%	30.02%	-198.26%	-333.33%	104.96%	-	-
Horiz. %	-812.42%	-13.87%	24.15%	34.52%	11.57%	-4.96%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.08	0.11	0.20	0.26	0.26	0.29	0.32	-60.14%
YoY %	-27.27%	-45.00%	-23.08%	0.00%	-10.34%	-9.38%	-	-
Horiz. %	25.00%	34.38%	62.50%	81.25%	81.25%	90.62%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos