[LIONPSIM] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -16.31%
YoY- -31588.21%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 311,876 393,072 451,084 523,397 608,638 559,755 585,398 -34.25%
PBT -36,308 -39,735 -245,741 -273,228 -234,669 -239,001 -35,724 1.08%
Tax -24,801 -24,145 -13,356 -691 -2,042 -1,921 -4,481 212.56%
NP -61,109 -63,880 -259,097 -273,919 -236,711 -240,922 -40,205 32.16%
-
NP to SH -57,872 -60,452 -253,921 -267,020 -229,569 -234,195 -35,910 37.41%
-
Tax Rate - - - - - - - -
Total Cost 372,985 456,952 710,181 797,316 845,349 800,677 625,603 -29.14%
-
Net Worth 763,296 632,075 1,179,043 1,242,218 1,288,844 1,293,606 1,483,870 -35.77%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 763,296 632,075 1,179,043 1,242,218 1,288,844 1,293,606 1,483,870 -35.77%
NOSH 209,696 210,691 210,168 210,189 208,888 210,001 209,882 -0.05%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -19.59% -16.25% -57.44% -52.33% -38.89% -43.04% -6.87% -
ROE -7.58% -9.56% -21.54% -21.50% -17.81% -18.10% -2.42% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 148.73 186.56 214.63 249.01 291.37 266.55 278.92 -34.21%
EPS -27.60 -28.69 -120.82 -127.04 -109.90 -111.52 -17.11 37.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.64 3.00 5.61 5.91 6.17 6.16 7.07 -35.73%
Adjusted Per Share Value based on latest NOSH - 210,189
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 134.68 169.74 194.79 226.02 262.83 241.72 252.79 -34.25%
EPS -24.99 -26.11 -109.65 -115.31 -99.14 -101.13 -15.51 37.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2962 2.7295 5.0915 5.3643 5.5657 5.5862 6.4078 -35.77%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.08 1.24 2.99 2.79 2.85 3.02 1.84 -
P/RPS 0.73 0.66 1.39 1.12 0.98 1.13 0.66 6.94%
P/EPS -3.91 -4.32 -2.47 -2.20 -2.59 -2.71 -10.75 -49.01%
EY -25.55 -23.14 -40.41 -45.53 -38.56 -36.93 -9.30 96.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.41 0.53 0.47 0.46 0.49 0.26 10.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 29/08/07 22/05/07 26/02/07 16/11/06 15/08/06 26/05/06 -
Price 1.07 1.16 2.94 3.10 2.94 2.56 3.54 -
P/RPS 0.72 0.62 1.37 1.24 1.01 0.96 1.27 -31.47%
P/EPS -3.88 -4.04 -2.43 -2.44 -2.68 -2.30 -20.69 -67.20%
EY -25.79 -24.73 -41.09 -40.98 -37.38 -43.56 -4.83 205.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.39 0.52 0.52 0.48 0.42 0.50 -30.42%

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