[LIONPSIM] QoQ TTM Result on 30-Sep-2005 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -65.03%
YoY- -74.89%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 559,755 585,398 580,557 530,305 590,388 673,941 740,561 -17.06%
PBT -239,001 -35,724 4,481 15,472 36,071 40,605 36,621 -
Tax -1,921 -4,481 -5,710 -5,892 -6,834 -7,215 -7,133 -58.39%
NP -240,922 -40,205 -1,229 9,580 29,237 33,390 29,488 -
-
NP to SH -234,195 -35,910 848 10,133 28,980 33,390 29,488 -
-
Tax Rate - - 127.43% 38.08% 18.95% 17.77% 19.48% -
Total Cost 800,677 625,603 581,786 520,725 561,151 640,551 711,073 8.25%
-
Net Worth 1,293,606 1,483,870 1,723,412 1,381,879 1,379,531 1,368,676 1,344,011 -2.52%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - 45,835 45,835 -
Div Payout % - - - - - 137.27% 155.44% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,293,606 1,483,870 1,723,412 1,381,879 1,379,531 1,368,676 1,344,011 -2.52%
NOSH 210,001 209,882 209,916 210,331 209,655 209,598 205,506 1.45%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -43.04% -6.87% -0.21% 1.81% 4.95% 4.95% 3.98% -
ROE -18.10% -2.42% 0.05% 0.73% 2.10% 2.44% 2.19% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 266.55 278.92 276.57 252.13 281.60 321.54 360.36 -18.25%
EPS -111.52 -17.11 0.40 4.82 13.82 15.93 14.35 -
DPS 0.00 0.00 0.00 0.00 0.00 21.87 22.50 -
NAPS 6.16 7.07 8.21 6.57 6.58 6.53 6.54 -3.92%
Adjusted Per Share Value based on latest NOSH - 210,331
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 241.72 252.79 250.70 229.00 254.95 291.03 319.80 -17.06%
EPS -101.13 -15.51 0.37 4.38 12.51 14.42 12.73 -
DPS 0.00 0.00 0.00 0.00 0.00 19.79 19.79 -
NAPS 5.5862 6.4078 7.4423 5.9674 5.9573 5.9104 5.8039 -2.52%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.02 1.84 1.83 2.26 2.09 2.30 2.80 -
P/RPS 1.13 0.66 0.66 0.90 0.74 0.72 0.78 28.12%
P/EPS -2.71 -10.75 453.00 46.91 15.12 14.44 19.51 -
EY -36.93 -9.30 0.22 2.13 6.61 6.93 5.12 -
DY 0.00 0.00 0.00 0.00 0.00 9.51 8.04 -
P/NAPS 0.49 0.26 0.22 0.34 0.32 0.35 0.43 9.12%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 15/08/06 26/05/06 09/03/06 16/11/05 17/08/05 24/05/05 21/02/05 -
Price 2.56 3.54 1.81 2.15 2.19 1.93 2.48 -
P/RPS 0.96 1.27 0.65 0.85 0.78 0.60 0.69 24.70%
P/EPS -2.30 -20.69 448.05 44.63 15.84 12.12 17.28 -
EY -43.56 -4.83 0.22 2.24 6.31 8.25 5.79 -
DY 0.00 0.00 0.00 0.00 0.00 11.33 9.07 -
P/NAPS 0.42 0.50 0.22 0.33 0.33 0.30 0.38 6.91%

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