[LIONPSIM] QoQ TTM Result on 31-Mar-2001 [#3]

Announcement Date
24-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Mar-2001 [#3]
Profit Trend
QoQ- -18.7%
YoY- -27.25%
Quarter Report
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 495,355 522,257 539,505 479,915 483,729 513,014 573,412 -9.27%
PBT -5,860 14,977 34,440 47,825 58,503 59,223 67,550 -
Tax 7,345 7,145 6,855 -3,550 -4,043 -3,596 -3,710 -
NP 1,485 22,122 41,295 44,275 54,460 55,627 63,840 -91.79%
-
NP to SH -8,878 11,759 30,932 44,275 54,460 55,627 63,840 -
-
Tax Rate - -47.71% -19.90% 7.42% 6.91% 6.07% 5.49% -
Total Cost 493,870 500,135 498,210 435,640 429,269 457,387 509,572 -2.05%
-
Net Worth 1,313,005 1,325,133 1,313,296 1,321,775 1,313,799 1,298,501 1,270,066 2.23%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 202 202 202 2,025 2,025 2,025 2,025 -78.40%
Div Payout % 0.00% 1.73% 0.66% 4.58% 3.72% 3.64% 3.17% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 1,313,005 1,325,133 1,313,296 1,321,775 1,313,799 1,298,501 1,270,066 2.23%
NOSH 203,251 203,866 202,982 203,037 203,374 203,208 202,562 0.22%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 0.30% 4.24% 7.65% 9.23% 11.26% 10.84% 11.13% -
ROE -0.68% 0.89% 2.36% 3.35% 4.15% 4.28% 5.03% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 243.72 256.18 265.79 236.37 237.85 252.46 283.08 -9.47%
EPS -4.37 5.77 15.24 21.81 26.78 27.37 31.52 -
DPS 0.10 0.10 0.10 1.00 1.00 1.00 1.00 -78.36%
NAPS 6.46 6.50 6.47 6.51 6.46 6.39 6.27 2.00%
Adjusted Per Share Value based on latest NOSH - 203,037
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 213.91 225.53 232.98 207.24 208.89 221.54 247.62 -9.27%
EPS -3.83 5.08 13.36 19.12 23.52 24.02 27.57 -
DPS 0.09 0.09 0.09 0.87 0.87 0.87 0.87 -77.87%
NAPS 5.67 5.7224 5.6712 5.7079 5.6734 5.6074 5.4846 2.23%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 2.12 1.74 1.80 1.61 1.88 2.60 2.62 -
P/RPS 0.87 0.68 0.68 0.68 0.79 1.03 0.93 -4.33%
P/EPS -48.53 30.17 11.81 7.38 7.02 9.50 8.31 -
EY -2.06 3.31 8.47 13.54 14.24 10.53 12.03 -
DY 0.05 0.06 0.06 0.62 0.53 0.38 0.38 -74.03%
P/NAPS 0.33 0.27 0.28 0.25 0.29 0.41 0.42 -14.81%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 21/02/02 28/11/01 27/08/01 24/05/01 26/02/01 27/11/00 29/08/00 -
Price 2.02 2.26 2.28 1.87 1.97 2.70 3.06 -
P/RPS 0.83 0.88 0.86 0.79 0.83 1.07 1.08 -16.05%
P/EPS -46.25 39.18 14.96 8.58 7.36 9.86 9.71 -
EY -2.16 2.55 6.68 11.66 13.59 10.14 10.30 -
DY 0.05 0.04 0.04 0.53 0.51 0.37 0.33 -71.48%
P/NAPS 0.31 0.35 0.35 0.29 0.30 0.42 0.49 -26.24%

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