[LIONPSIM] YoY Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
09-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -91.19%
YoY- -252.03%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 454,136 345,686 283,836 551,098 570,760 619,830 479,776 -0.91%
PBT 275,944 -7,036 -101,718 -33,264 29,916 35,376 30,230 44.51%
Tax -2,960 -9,210 -2,884 -5,344 -7,592 -5,016 -2,410 3.48%
NP 272,984 -16,246 -104,602 -38,608 22,324 30,360 27,820 46.26%
-
NP to SH 284,724 -11,358 -99,590 -33,940 22,324 30,360 27,820 47.29%
-
Tax Rate 1.07% - - - 25.38% 14.18% 7.97% -
Total Cost 181,152 361,932 388,438 589,706 548,436 589,470 451,956 -14.12%
-
Net Worth 854,300 757,199 1,242,247 1,724,303 1,334,542 1,349,333 1,344,226 -7.27%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 854,300 757,199 1,242,247 1,724,303 1,334,542 1,349,333 1,344,226 -7.27%
NOSH 214,110 210,333 210,194 210,024 204,058 203,212 203,362 0.86%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 60.11% -4.70% -36.85% -7.01% 3.91% 4.90% 5.80% -
ROE 33.33% -1.50% -8.02% -1.97% 1.67% 2.25% 2.07% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 212.10 164.35 135.04 262.40 279.70 305.02 235.92 -1.75%
EPS 132.98 -5.40 -47.38 -16.16 10.94 14.94 13.68 46.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.99 3.60 5.91 8.21 6.54 6.64 6.61 -8.06%
Adjusted Per Share Value based on latest NOSH - 209,916
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 196.11 149.28 122.57 237.98 246.47 267.66 207.18 -0.91%
EPS 122.95 -4.90 -43.01 -14.66 9.64 13.11 12.01 47.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6892 3.2698 5.3644 7.4461 5.763 5.8269 5.8048 -7.26%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.37 1.10 2.79 1.83 2.80 1.51 1.56 -
P/RPS 0.17 0.67 2.07 0.70 1.00 0.50 0.66 -20.21%
P/EPS 0.28 -20.37 -5.89 -11.32 25.59 10.11 11.40 -46.05%
EY 359.41 -4.91 -16.98 -8.83 3.91 9.89 8.77 85.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.31 0.47 0.22 0.43 0.23 0.24 -15.06%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 25/02/08 26/02/07 09/03/06 21/02/05 27/02/04 25/02/03 -
Price 0.33 0.94 3.10 1.81 2.48 1.74 1.76 -
P/RPS 0.16 0.57 2.30 0.69 0.89 0.57 0.75 -22.68%
P/EPS 0.25 -17.41 -6.54 -11.20 22.67 11.65 12.87 -48.12%
EY 402.97 -5.74 -15.28 -8.93 4.41 8.59 7.77 92.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.26 0.52 0.22 0.38 0.26 0.27 -18.33%

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