[LIONPSIM] QoQ TTM Result on 30-Sep-2001 [#1]

Stock

[LIONPSIM] LION POSIM BERHAD

Announcement Date

28-Nov-2001

Admission Sponsor

Sponsor

Financial Year

30-Jun-2002

Quarter

30-Sep-2001 [#1]

Profit Trend

QoQ- -61.98%

YoY- -78.86%

Quarter Report

LIONPSIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
TTM Result
Revenue	468,074	471,642	495,355	522,257	539,505	479,915	483,729	-2.17%
YoY %	-0.76%	-4.79%	-5.15%	-3.20%	12.42%	-0.79%	-	-
Horiz. %	96.76%	97.50%	102.40%	107.96%	111.53%	99.21%	100.00%	-
PBT	1,556	-15,254	-5,860	14,977	34,440	47,825	58,503	-91.14%
YoY %	110.20%	-160.31%	-139.13%	-56.51%	-27.99%	-18.25%	-	-
Horiz. %	2.66%	-26.07%	-10.02%	25.60%	58.87%	81.75%	100.00%	-
Tax	-1,937	7,335	7,345	7,145	6,855	-3,550	-4,043	-38.85%
YoY %	-126.41%	-0.14%	2.80%	4.23%	293.10%	12.19%	-	-
Horiz. %	47.91%	-181.42%	-181.67%	-176.73%	-169.55%	87.81%	100.00%	-
NP	-381	-7,919	1,485	22,122	41,295	44,275	54,460	-
YoY %	95.19%	-633.27%	-93.29%	-46.43%	-6.73%	-18.70%	-	-
Horiz. %	-0.70%	-14.54%	2.73%	40.62%	75.83%	81.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-381	-18,282	-8,878	11,759	30,932	44,275	54,460	-
YoY %	97.92%	-105.92%	-175.50%	-61.98%	-30.14%	-18.70%	-	-
Horiz. %	-0.70%	-33.57%	-16.30%	21.59%	56.80%	81.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	124.49%	-	-	-47.71%	-19.90%	7.42%	6.91%	-
YoY %	0.00%	-	-	-139.75%	-368.19%	7.38%	-	-
Horiz. %	1,801.59%	-	-	-690.45%	-287.99%	107.38%	100.00%	-
Total Cost	468,455	479,561	493,870	500,135	498,210	435,640	429,269	6.01%
YoY %	-2.32%	-2.90%	-1.25%	0.39%	14.36%	1.48%	-	-
Horiz. %	109.13%	111.72%	115.05%	116.51%	116.06%	101.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,324,681	1,316,040	1,313,005	1,325,133	1,313,296	1,321,775	1,313,799	0.55%
YoY %	0.66%	0.23%	-0.92%	0.90%	-0.64%	0.61%	-	-
Horiz. %	100.83%	100.17%	99.94%	100.86%	99.96%	100.61%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Dividend
Div	203	202	202	202	202	2,025	2,025	-78.51%
YoY %	0.50%	0.00%	0.00%	0.00%	-90.02%	0.00%	-	-
Horiz. %	10.02%	9.98%	9.98%	9.98%	9.98%	100.00%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	1.73%	0.66%	4.58%	3.72%	-
YoY %	0.00%	0.00%	0.00%	162.12%	-85.59%	23.12%	-	-
Horiz. %	0.00%	0.00%	0.00%	46.51%	17.74%	123.12%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Equity
Net Worth	1,324,681	1,316,040	1,313,005	1,325,133	1,313,296	1,321,775	1,313,799	0.55%
YoY %	0.66%	0.23%	-0.92%	0.90%	-0.64%	0.61%	-	-
Horiz. %	100.83%	100.17%	99.94%	100.86%	99.96%	100.61%	100.00%	-
NOSH	203,172	203,406	203,251	203,866	202,982	203,037	203,374	-0.06%
YoY %	-0.12%	0.08%	-0.30%	0.44%	-0.03%	-0.17%	-	-
Horiz. %	99.90%	100.02%	99.94%	100.24%	99.81%	99.83%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Ratio Analysis
NP Margin	-0.08%	-1.68%	0.30%	4.24%	7.65%	9.23%	11.26%	-
YoY %	95.24%	-660.00%	-92.92%	-44.58%	-17.12%	-18.03%	-	-
Horiz. %	-0.71%	-14.92%	2.66%	37.66%	67.94%	81.97%	100.00%	-
ROE	-0.03%	-1.39%	-0.68%	0.89%	2.36%	3.35%	4.15%	-
YoY %	97.84%	-104.41%	-176.40%	-62.29%	-29.55%	-19.28%	-	-
Horiz. %	-0.72%	-33.49%	-16.39%	21.45%	56.87%	80.72%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Per Share
RPS	230.38	231.87	243.72	256.18	265.79	236.37	237.85	-2.11%
YoY %	-0.64%	-4.86%	-4.86%	-3.62%	12.45%	-0.62%	-	-
Horiz. %	96.86%	97.49%	102.47%	107.71%	111.75%	99.38%	100.00%	-
EPS	-0.19	-8.99	-4.37	5.77	15.24	21.81	26.78	-
YoY %	97.89%	-105.72%	-175.74%	-62.14%	-30.12%	-18.56%	-	-
Horiz. %	-0.71%	-33.57%	-16.32%	21.55%	56.91%	81.44%	100.00%	-
DPS	0.10	0.10	0.10	0.10	0.10	1.00	1.00	-78.54%
YoY %	0.00%	0.00%	0.00%	0.00%	-90.00%	0.00%	-	-
Horiz. %	10.00%	10.00%	10.00%	10.00%	10.00%	100.00%	100.00%	-
NAPS	6.52	6.47	6.46	6.50	6.47	6.51	6.46	0.61%
YoY %	0.77%	0.15%	-0.62%	0.46%	-0.61%	0.77%	-	-
Horiz. %	100.93%	100.15%	100.00%	100.62%	100.15%	100.77%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Adjusted Per Share Value based on latest NOSH - 203,866
RPS	202.13	203.67	213.91	225.53	232.98	207.24	208.89	-2.17%
YoY %	-0.76%	-4.79%	-5.15%	-3.20%	12.42%	-0.79%	-	-
Horiz. %	96.76%	97.50%	102.40%	107.97%	111.53%	99.21%	100.00%	-
EPS	-0.16	-7.89	-3.83	5.08	13.36	19.12	23.52	-
YoY %	97.97%	-106.01%	-175.39%	-61.98%	-30.13%	-18.71%	-	-
Horiz. %	-0.68%	-33.55%	-16.28%	21.60%	56.80%	81.29%	100.00%	-
DPS	0.09	0.09	0.09	0.09	0.09	0.87	0.87	-78.05%
YoY %	0.00%	0.00%	0.00%	0.00%	-89.66%	0.00%	-	-
Horiz. %	10.34%	10.34%	10.34%	10.34%	10.34%	100.00%	100.00%	-
NAPS	5.7204	5.6831	5.67	5.7224	5.6712	5.7079	5.6734	0.55%
YoY %	0.66%	0.23%	-0.92%	0.90%	-0.64%	0.61%	-	-
Horiz. %	100.83%	100.17%	99.94%	100.86%	99.96%	100.61%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/02	29/03/02	31/12/01	28/09/01	29/06/01	30/03/01	26/12/00	-
Price	1.61	2.04	2.12	1.74	1.80	1.61	1.88	-
P/RPS	0.70	0.88	0.87	0.68	0.68	0.68	0.79	-7.76%
YoY %	-20.45%	1.15%	27.94%	0.00%	0.00%	-13.92%	-	-
Horiz. %	88.61%	111.39%	110.13%	86.08%	86.08%	86.08%	100.00%	-
P/EPS	-858.55	-22.70	-48.53	30.17	11.81	7.38	7.02	-
YoY %	-3,682.16%	53.22%	-260.86%	155.46%	60.03%	5.13%	-	-
Horiz. %	-12,230.06%	-323.36%	-691.31%	429.77%	168.23%	105.13%	100.00%	-
EY	-0.12	-4.41	-2.06	3.31	8.47	13.54	14.24	-
YoY %	97.28%	-114.08%	-162.24%	-60.92%	-37.44%	-4.92%	-	-
Horiz. %	-0.84%	-30.97%	-14.47%	23.24%	59.48%	95.08%	100.00%	-
DY	0.06	0.05	0.05	0.06	0.06	0.62	0.53	-76.69%
YoY %	20.00%	0.00%	-16.67%	0.00%	-90.32%	16.98%	-	-
Horiz. %	11.32%	9.43%	9.43%	11.32%	11.32%	116.98%	100.00%	-
P/NAPS	0.25	0.32	0.33	0.27	0.28	0.25	0.29	-9.44%
YoY %	-21.88%	-3.03%	22.22%	-3.57%	12.00%	-13.79%	-	-
Horiz. %	86.21%	110.34%	113.79%	93.10%	96.55%	86.21%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Price Multiplier on Announcement Date
Date	21/08/02	22/05/02	21/02/02	28/11/01	27/08/01	24/05/01	26/02/01	-
Price	1.83	1.78	2.02	2.26	2.28	1.87	1.97	-
P/RPS	0.79	0.77	0.83	0.88	0.86	0.79	0.83	-3.24%
YoY %	2.60%	-7.23%	-5.68%	2.33%	8.86%	-4.82%	-	-
Horiz. %	95.18%	92.77%	100.00%	106.02%	103.61%	95.18%	100.00%	-
P/EPS	-975.87	-19.80	-46.25	39.18	14.96	8.58	7.36	-
YoY %	-4,828.64%	57.19%	-218.04%	161.90%	74.36%	16.58%	-	-
Horiz. %	-13,259.10%	-269.02%	-628.40%	532.34%	203.26%	116.58%	100.00%	-
EY	-0.10	-5.05	-2.16	2.55	6.68	11.66	13.59	-
YoY %	98.02%	-133.80%	-184.71%	-61.83%	-42.71%	-14.20%	-	-
Horiz. %	-0.74%	-37.16%	-15.89%	18.76%	49.15%	85.80%	100.00%	-
DY	0.05	0.06	0.05	0.04	0.04	0.53	0.51	-78.82%
YoY %	-16.67%	20.00%	25.00%	0.00%	-92.45%	3.92%	-	-
Horiz. %	9.80%	11.76%	9.80%	7.84%	7.84%	103.92%	100.00%	-
P/NAPS	0.28	0.28	0.31	0.35	0.35	0.29	0.30	-4.50%
YoY %	0.00%	-9.68%	-11.43%	0.00%	20.69%	-3.33%	-	-
Horiz. %	93.33%	93.33%	103.33%	116.67%	116.67%	96.67%	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