[LIONPSIM] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 335.07%
YoY- -10.85%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 669,652 474,120 714,452 607,668 513,424 397,940 466,932 6.19%
PBT 1,764 -15,564 66,832 34,996 36,732 15,068 92,920 -48.33%
Tax -5,912 -5,428 -9,196 -4,772 -2,828 -2,836 -3,996 6.74%
NP -4,148 -20,992 57,636 30,224 33,904 12,232 88,924 -
-
NP to SH 752 -17,752 57,636 30,224 33,904 12,232 88,924 -54.84%
-
Tax Rate 335.15% - 13.76% 13.64% 7.70% 18.82% 4.30% -
Total Cost 673,800 495,112 656,816 577,444 479,520 385,708 378,008 10.10%
-
Net Worth 1,288,844 1,381,879 1,373,834 1,348,705 1,335,427 1,325,133 1,298,501 -0.12%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,288,844 1,381,879 1,373,834 1,348,705 1,335,427 1,325,133 1,298,501 -0.12%
NOSH 208,888 210,331 203,229 203,118 203,261 203,866 203,208 0.46%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -0.62% -4.43% 8.07% 4.97% 6.60% 3.07% 19.04% -
ROE 0.06% -1.28% 4.20% 2.24% 2.54% 0.92% 6.85% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 320.58 225.42 351.55 299.17 252.59 195.20 229.78 5.70%
EPS 0.36 -8.44 28.36 14.88 16.68 6.00 43.76 -55.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.17 6.57 6.76 6.64 6.57 6.50 6.39 -0.58%
Adjusted Per Share Value based on latest NOSH - 203,118
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 289.18 204.74 308.52 262.41 221.71 171.84 201.64 6.19%
EPS 0.32 -7.67 24.89 13.05 14.64 5.28 38.40 -54.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5657 5.9674 5.9327 5.8242 5.7668 5.7224 5.6074 -0.12%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.85 2.26 2.50 1.64 1.60 1.74 2.60 -
P/RPS 0.89 1.00 0.71 0.55 0.63 0.89 1.13 -3.89%
P/EPS 791.67 -26.78 8.82 11.02 9.59 29.00 5.94 125.92%
EY 0.13 -3.73 11.34 9.07 10.42 3.45 16.83 -55.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.34 0.37 0.25 0.24 0.27 0.41 1.93%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 16/11/06 16/11/05 24/11/04 19/11/03 27/11/02 28/11/01 27/11/00 -
Price 2.94 2.15 2.62 1.72 1.48 2.26 2.70 -
P/RPS 0.92 0.95 0.75 0.57 0.59 1.16 1.18 -4.06%
P/EPS 816.67 -25.47 9.24 11.56 8.87 37.67 6.17 125.66%
EY 0.12 -3.93 10.82 8.65 11.27 2.65 16.21 -55.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.33 0.39 0.26 0.23 0.35 0.42 2.24%

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