[LIONPSIM] QoQ Quarter Result on 30-Sep-2002 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 12.15%
YoY- 177.17%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 119,506 115,756 111,532 128,356 160,643 115,909 92,034 19.07%
PBT -169 -4,578 5,932 9,183 7,701 -1,247 -8,602 -92.77%
Tax -1,725 -491 -498 -707 -143 1,247 8,602 -
NP -1,894 -5,069 5,434 8,476 7,558 0 0 -
-
NP to SH -1,894 -5,069 5,434 8,476 7,558 -1,851 -9,126 -65.04%
-
Tax Rate - - 8.40% 7.70% 1.86% - - -
Total Cost 121,400 120,825 106,098 119,880 153,085 115,909 92,034 20.33%
-
Net Worth 1,335,573 1,343,590 1,345,271 1,335,427 1,324,681 1,316,040 1,313,005 1.14%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 14,186 2,035 - - 203 - - -
Div Payout % 0.00% 0.00% - - 2.69% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 1,335,573 1,343,590 1,345,271 1,335,427 1,324,681 1,316,040 1,313,005 1.14%
NOSH 202,666 203,574 203,520 203,261 203,172 203,406 203,251 -0.19%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -1.58% -4.38% 4.87% 6.60% 4.70% 0.00% 0.00% -
ROE -0.14% -0.38% 0.40% 0.63% 0.57% -0.14% -0.70% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 58.97 56.86 54.80 63.15 79.07 56.98 45.28 19.31%
EPS -0.93 -2.49 2.67 4.17 3.72 -0.91 -4.49 -65.09%
DPS 7.00 1.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 6.59 6.60 6.61 6.57 6.52 6.47 6.46 1.34%
Adjusted Per Share Value based on latest NOSH - 203,261
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 51.61 49.99 48.16 55.43 69.37 50.05 39.74 19.09%
EPS -0.82 -2.19 2.35 3.66 3.26 -0.80 -3.94 -64.98%
DPS 6.13 0.88 0.00 0.00 0.09 0.00 0.00 -
NAPS 5.7674 5.8021 5.8093 5.7668 5.7204 5.6831 5.67 1.14%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.60 1.46 1.56 1.60 1.61 2.04 2.12 -
P/RPS 2.71 2.57 2.85 2.53 2.04 3.58 4.68 -30.59%
P/EPS -171.21 -58.63 58.43 38.37 43.28 -224.18 -47.22 136.57%
EY -0.58 -1.71 1.71 2.61 2.31 -0.45 -2.12 -57.95%
DY 4.38 0.68 0.00 0.00 0.06 0.00 0.00 -
P/NAPS 0.24 0.22 0.24 0.24 0.25 0.32 0.33 -19.17%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 05/05/03 25/02/03 27/11/02 21/08/02 22/05/02 21/02/02 -
Price 1.69 1.63 1.76 1.48 1.83 1.78 2.02 -
P/RPS 2.87 2.87 3.21 2.34 2.31 3.12 4.46 -25.52%
P/EPS -180.84 -65.46 65.92 35.49 49.19 -195.60 -44.99 153.44%
EY -0.55 -1.53 1.52 2.82 2.03 -0.51 -2.22 -60.65%
DY 4.14 0.61 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 0.26 0.25 0.27 0.23 0.28 0.28 0.31 -11.09%

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