[LIONPSIM] YoY Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 64.11%
YoY- 329.24%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 275,549 285,380 309,915 239,888 191,519 235,669 325,352 0.17%
PBT -16,632 14,958 17,688 15,115 -4,835 35,465 44,512 -
Tax -2,672 -3,796 -2,508 -1,205 4,835 -1,723 -1,390 -0.69%
NP -19,304 11,162 15,180 13,910 0 33,742 43,122 -
-
NP to SH -16,970 11,162 15,180 13,910 -6,068 33,742 43,122 -
-
Tax Rate - 25.38% 14.18% 7.97% - 4.86% 3.12% -
Total Cost 294,853 274,218 294,735 225,978 191,519 201,927 282,230 -0.04%
-
Net Worth 1,724,303 1,334,542 1,349,333 1,344,226 1,311,012 1,312,301 1,250,944 -0.34%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 1,724,303 1,334,542 1,349,333 1,344,226 1,311,012 1,312,301 1,250,944 -0.34%
NOSH 210,024 204,058 203,212 203,362 202,943 203,142 203,405 -0.03%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -7.01% 3.91% 4.90% 5.80% 0.00% 14.32% 13.25% -
ROE -0.98% 0.84% 1.13% 1.03% -0.46% 2.57% 3.45% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 131.20 139.85 152.51 117.96 94.37 116.01 159.95 0.21%
EPS -8.08 5.47 7.47 6.84 -2.99 16.61 21.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.21 6.54 6.64 6.61 6.46 6.46 6.15 -0.30%
Adjusted Per Share Value based on latest NOSH - 203,520
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 118.99 123.24 133.83 103.59 82.70 101.77 140.50 0.17%
EPS -7.33 4.82 6.56 6.01 -2.62 14.57 18.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.4461 5.763 5.8269 5.8048 5.6614 5.667 5.402 -0.34%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.83 2.80 1.51 1.56 2.12 1.88 0.00 -
P/RPS 1.39 2.00 0.99 1.32 2.25 1.62 0.00 -100.00%
P/EPS -22.65 51.19 20.21 22.81 -70.90 11.32 0.00 -100.00%
EY -4.42 1.95 4.95 4.38 -1.41 8.84 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.43 0.23 0.24 0.33 0.29 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 09/03/06 21/02/05 27/02/04 25/02/03 21/02/02 26/02/01 29/02/00 -
Price 1.81 2.48 1.74 1.76 2.02 1.97 3.34 -
P/RPS 1.38 1.77 1.14 1.49 2.14 1.70 2.09 0.44%
P/EPS -22.40 45.34 23.29 25.73 -67.56 11.86 15.75 -
EY -4.46 2.21 4.29 3.89 -1.48 8.43 6.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.38 0.26 0.27 0.31 0.30 0.54 0.95%

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