[LIONPSIM] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -13343.35%
YoY- -193.43%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 828,870 454,136 345,686 283,836 551,098 570,760 619,830 4.95%
PBT 191,914 275,944 -7,036 -101,718 -33,264 29,916 35,376 32.52%
Tax -13,786 -2,960 -9,210 -2,884 -5,344 -7,592 -5,016 18.33%
NP 178,128 272,984 -16,246 -104,602 -38,608 22,324 30,360 34.26%
-
NP to SH 171,060 284,724 -11,358 -99,590 -33,940 22,324 30,360 33.36%
-
Tax Rate 7.18% 1.07% - - - 25.38% 14.18% -
Total Cost 650,742 181,152 361,932 388,438 589,706 548,436 589,470 1.66%
-
Net Worth 1,022,766 854,300 757,199 1,242,247 1,724,303 1,334,542 1,349,333 -4.50%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,022,766 854,300 757,199 1,242,247 1,724,303 1,334,542 1,349,333 -4.50%
NOSH 230,352 214,110 210,333 210,194 210,024 204,058 203,212 2.10%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 21.49% 60.11% -4.70% -36.85% -7.01% 3.91% 4.90% -
ROE 16.73% 33.33% -1.50% -8.02% -1.97% 1.67% 2.25% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 359.83 212.10 164.35 135.04 262.40 279.70 305.02 2.78%
EPS 74.26 132.98 -5.40 -47.38 -16.16 10.94 14.94 30.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.44 3.99 3.60 5.91 8.21 6.54 6.64 -6.48%
Adjusted Per Share Value based on latest NOSH - 210,189
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 357.93 196.11 149.28 122.57 237.98 246.47 267.66 4.95%
EPS 73.87 122.95 -4.90 -43.01 -14.66 9.64 13.11 33.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4166 3.6892 3.2698 5.3644 7.4461 5.763 5.8269 -4.50%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.10 0.37 1.10 2.79 1.83 2.80 1.51 -
P/RPS 0.31 0.17 0.67 2.07 0.70 1.00 0.50 -7.65%
P/EPS 1.48 0.28 -20.37 -5.89 -11.32 25.59 10.11 -27.38%
EY 67.51 359.41 -4.91 -16.98 -8.83 3.91 9.89 37.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.09 0.31 0.47 0.22 0.43 0.23 1.39%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 25/02/09 25/02/08 26/02/07 09/03/06 21/02/05 27/02/04 -
Price 1.42 0.33 0.94 3.10 1.81 2.48 1.74 -
P/RPS 0.39 0.16 0.57 2.30 0.69 0.89 0.57 -6.12%
P/EPS 1.91 0.25 -17.41 -6.54 -11.20 22.67 11.65 -25.99%
EY 52.30 402.97 -5.74 -15.28 -8.93 4.41 8.59 35.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.08 0.26 0.52 0.22 0.38 0.26 3.51%

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