[LIONPSIM] QoQ Quarter Result on 31-Dec-2008 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 4591.72%
YoY- 1750.18%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 209,444 190,782 180,187 108,692 118,376 123,868 96,134 67.97%
PBT 39,005 17,574 14,805 135,540 2,432 7,162 -12,001 -
Tax -3,557 -4,487 -3,499 -256 -1,224 -1,144 -2,640 21.96%
NP 35,448 13,087 11,306 135,284 1,208 6,018 -14,641 -
-
NP to SH 31,982 12,435 12,698 139,391 2,971 7,669 -11,076 -
-
Tax Rate 9.12% 25.53% 23.63% 0.19% 50.33% 15.97% - -
Total Cost 173,996 177,695 168,881 -26,592 117,168 117,850 110,775 35.08%
-
Net Worth 974,667 921,241 937,946 869,015 764,874 631,178 745,418 19.55%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 974,667 921,241 937,946 869,015 764,874 631,178 745,418 19.55%
NOSH 230,417 230,310 230,453 217,798 210,709 210,392 210,570 6.18%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 16.92% 6.86% 6.27% 124.47% 1.02% 4.86% -15.23% -
ROE 3.28% 1.35% 1.35% 16.04% 0.39% 1.22% -1.49% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 90.90 82.84 78.19 49.90 56.18 58.87 45.65 58.20%
EPS 13.88 5.40 5.51 64.00 1.41 3.64 -5.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.23 4.00 4.07 3.99 3.63 3.00 3.54 12.59%
Adjusted Per Share Value based on latest NOSH - 217,798
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 90.44 82.39 77.81 46.94 51.12 53.49 41.51 67.98%
EPS 13.81 5.37 5.48 60.19 1.28 3.31 -4.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2089 3.9782 4.0504 3.7527 3.303 2.7256 3.219 19.55%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.95 0.78 0.36 0.37 0.80 0.85 0.90 -
P/RPS 1.05 0.94 0.46 0.74 1.42 1.44 1.97 -34.23%
P/EPS 6.84 14.45 6.53 0.58 56.74 23.32 -17.11 -
EY 14.61 6.92 15.31 172.97 1.76 4.29 -5.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.09 0.09 0.22 0.28 0.25 -8.16%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 16/11/09 26/08/09 27/05/09 25/02/09 19/11/08 27/08/08 27/05/08 -
Price 0.95 0.91 0.68 0.33 0.41 0.72 0.93 -
P/RPS 1.05 1.10 0.87 0.66 0.73 1.22 2.04 -35.74%
P/EPS 6.84 16.85 12.34 0.52 29.08 19.75 -17.68 -
EY 14.61 5.93 8.10 193.94 3.44 5.06 -5.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.17 0.08 0.11 0.24 0.26 -10.53%

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