[LIONPSIM] QoQ TTM Result on 31-Dec-2014 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -29.22%
YoY- -7112.78%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 654,905 721,449 780,700 756,799 810,082 817,922 838,318 -15.16%
PBT -96,704 -93,385 -314,648 -312,912 -238,649 -236,620 17,315 -
Tax -10,316 -11,167 -10,250 -11,861 -12,890 -13,386 -14,147 -18.96%
NP -107,020 -104,552 -324,898 -324,773 -251,539 -250,006 3,168 -
-
NP to SH -102,442 -99,968 -324,062 -323,850 -250,627 -249,339 2,541 -
-
Tax Rate - - - - - - 81.70% -
Total Cost 761,925 826,001 1,105,598 1,081,572 1,061,621 1,067,928 835,150 -5.92%
-
Net Worth 922,012 886,557 927,450 909,929 973,170 963,326 1,231,333 -17.52%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - 4,633 -
Div Payout % - - - - - - 182.35% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 922,012 886,557 927,450 909,929 973,170 963,326 1,231,333 -17.52%
NOSH 232,244 231,477 231,284 231,534 231,707 231,568 231,453 0.22%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -16.34% -14.49% -41.62% -42.91% -31.05% -30.57% 0.38% -
ROE -11.11% -11.28% -34.94% -35.59% -25.75% -25.88% 0.21% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 281.99 311.67 337.55 326.86 349.61 353.21 362.20 -15.35%
EPS -44.11 -43.19 -140.11 -139.87 -108.17 -107.67 1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 3.97 3.83 4.01 3.93 4.20 4.16 5.32 -17.71%
Adjusted Per Share Value based on latest NOSH - 231,534
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 286.94 316.10 342.06 331.59 354.93 358.37 367.30 -15.16%
EPS -44.88 -43.80 -141.99 -141.89 -109.81 -109.25 1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.03 -
NAPS 4.0397 3.8844 4.0636 3.9868 4.2639 4.2208 5.395 -17.52%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.65 0.675 0.73 0.74 0.93 1.04 1.03 -
P/RPS 0.23 0.22 0.22 0.23 0.27 0.29 0.28 -12.28%
P/EPS -1.47 -1.56 -0.52 -0.53 -0.86 -0.97 93.82 -
EY -67.86 -63.98 -191.94 -189.02 -116.31 -103.53 1.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.94 -
P/NAPS 0.16 0.18 0.18 0.19 0.22 0.25 0.19 -10.81%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 24/08/15 27/05/15 25/02/15 25/11/14 26/08/14 22/05/14 -
Price 0.68 0.585 0.705 0.795 0.82 1.22 1.04 -
P/RPS 0.24 0.19 0.21 0.24 0.23 0.35 0.29 -11.84%
P/EPS -1.54 -1.35 -0.50 -0.57 -0.76 -1.13 94.73 -
EY -64.87 -73.82 -198.74 -175.94 -131.91 -88.26 1.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.92 -
P/NAPS 0.17 0.15 0.18 0.20 0.20 0.29 0.20 -10.25%

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