[LIONPSIM] YoY Quarter Result on 30-Sep-2007 [#1]

Stock

[LIONPSIM] LION POSIM BERHAD

Announcement Date

26-Nov-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Sep-2007 [#1]

Profit Trend

QoQ- -10.36%

YoY- 1372.34%

Quarter Report

LIONPSIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Quarter Result
Revenue	75,695	209,444	118,376	86,217	167,413	118,530	178,613	-13.32%
YoY %	-63.86%	76.93%	37.30%	-48.50%	41.24%	-33.64%	-	-
Horiz. %	42.38%	117.26%	66.28%	48.27%	93.73%	66.36%	100.00%	-
PBT	116	39,005	2,432	3,868	441	-3,891	16,708	-56.30%
YoY %	-99.70%	1,503.82%	-37.13%	777.10%	111.33%	-123.29%	-	-
Horiz. %	0.69%	233.45%	14.56%	23.15%	2.64%	-23.29%	100.00%	-
Tax	2,282	-3,557	-1,224	-2,134	-1,478	-1,357	-2,299	-
YoY %	164.16%	-190.60%	42.64%	-44.38%	-8.92%	40.97%	-	-
Horiz. %	-99.26%	154.72%	53.24%	92.82%	64.29%	59.03%	100.00%	-
NP	2,398	35,448	1,208	1,734	-1,037	-5,248	14,409	-25.82%
YoY %	-93.24%	2,834.44%	-30.33%	267.21%	80.24%	-136.42%	-	-
Horiz. %	16.64%	246.01%	8.38%	12.03%	-7.20%	-36.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,115	31,982	2,971	2,768	188	-4,438	14,409	-22.52%
YoY %	-90.26%	976.47%	7.33%	1,372.34%	104.24%	-130.80%	-	-
Horiz. %	21.62%	221.96%	20.62%	19.21%	1.30%	-30.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-1,967.24%	9.12%	50.33%	55.17%	335.15%	-	13.76%	-
YoY %	-21,670.61%	-81.88%	-8.77%	-83.54%	0.00%	-	-	-
Horiz. %	-14,296.80%	66.28%	365.77%	400.94%	2,435.68%	-	100.00%	-
Total Cost	73,297	173,996	117,168	84,483	168,450	123,778	164,204	-12.57%
YoY %	-57.87%	48.50%	38.69%	-49.85%	36.09%	-24.62%	-	-
Horiz. %	44.64%	105.96%	71.36%	51.45%	102.59%	75.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,082,174	974,667	764,874	763,296	1,288,844	1,381,879	1,373,834	-3.89%
YoY %	11.03%	27.43%	0.21%	-40.78%	-6.73%	0.59%	-	-
Horiz. %	78.77%	70.95%	55.67%	55.56%	93.81%	100.59%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	1,082,174	974,667	764,874	763,296	1,288,844	1,381,879	1,373,834	-3.89%
YoY %	11.03%	27.43%	0.21%	-40.78%	-6.73%	0.59%	-	-
Horiz. %	78.77%	70.95%	55.67%	55.56%	93.81%	100.59%	100.00%	-
NOSH	230,740	230,417	210,709	209,696	208,888	210,331	203,229	2.13%
YoY %	0.14%	9.35%	0.48%	0.39%	-0.69%	3.49%	-	-
Horiz. %	113.54%	113.38%	103.68%	103.18%	102.78%	103.49%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	3.17%	16.92%	1.02%	2.01%	-0.62%	-4.43%	8.07%	-
YoY %	-81.26%	1,558.82%	-49.25%	424.19%	86.00%	-154.89%	-	-
Horiz. %	39.28%	209.67%	12.64%	24.91%	-7.68%	-54.89%	100.00%	-
ROE	0.29%	3.28%	0.39%	0.36%	0.01%	-0.32%	1.05%	-
YoY %	-91.16%	741.03%	8.33%	3,500.00%	103.12%	-130.48%	-	-
Horiz. %	27.62%	312.38%	37.14%	34.29%	0.95%	-30.48%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	32.81	90.90	56.18	41.12	80.14	56.35	87.89	-15.13%
YoY %	-63.91%	61.80%	36.62%	-48.69%	42.22%	-35.89%	-	-
Horiz. %	37.33%	103.42%	63.92%	46.79%	91.18%	64.11%	100.00%	-
EPS	1.35	13.88	1.41	1.32	0.09	-2.11	7.09	-24.14%
YoY %	-90.27%	884.40%	6.82%	1,366.67%	104.27%	-129.76%	-	-
Horiz. %	19.04%	195.77%	19.89%	18.62%	1.27%	-29.76%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.69	4.23	3.63	3.64	6.17	6.57	6.76	-5.90%
YoY %	10.87%	16.53%	-0.27%	-41.00%	-6.09%	-2.81%	-	-
Horiz. %	69.38%	62.57%	53.70%	53.85%	91.27%	97.19%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 209,696
RPS	33.17	91.77	51.87	37.78	73.35	51.93	78.26	-13.32%
YoY %	-63.86%	76.92%	37.29%	-48.49%	41.25%	-33.64%	-	-
Horiz. %	42.38%	117.26%	66.28%	48.27%	93.73%	66.36%	100.00%	-
EPS	1.36	14.01	1.30	1.21	0.08	-1.94	6.31	-22.55%
YoY %	-90.29%	977.69%	7.44%	1,412.50%	104.12%	-130.74%	-	-
Horiz. %	21.55%	222.03%	20.60%	19.18%	1.27%	-30.74%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.7415	4.2705	3.3513	3.3443	5.647	6.0546	6.0194	-3.89%
YoY %	11.03%	27.43%	0.21%	-40.78%	-6.73%	0.58%	-	-
Horiz. %	78.77%	70.95%	55.67%	55.56%	93.81%	100.58%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	2.04	0.95	0.80	1.08	2.85	2.26	2.50	-
P/RPS	6.22	1.05	1.42	2.63	3.56	4.01	2.84	13.95%
YoY %	492.38%	-26.06%	-46.01%	-26.12%	-11.22%	41.20%	-	-
Horiz. %	219.01%	36.97%	50.00%	92.61%	125.35%	141.20%	100.00%	-
P/EPS	151.11	6.84	56.74	81.82	3,166.67	-107.11	35.26	27.43%
YoY %	2,109.21%	-87.95%	-30.65%	-97.42%	3,056.47%	-403.77%	-	-
Horiz. %	428.56%	19.40%	160.92%	232.05%	8,980.91%	-303.77%	100.00%	-
EY	0.66	14.61	1.76	1.22	0.03	-0.93	2.84	-21.58%
YoY %	-95.48%	730.11%	44.26%	3,966.67%	103.23%	-132.75%	-	-
Horiz. %	23.24%	514.44%	61.97%	42.96%	1.06%	-32.75%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.43	0.22	0.22	0.30	0.46	0.34	0.37	2.53%
YoY %	95.45%	0.00%	-26.67%	-34.78%	35.29%	-8.11%	-	-
Horiz. %	116.22%	59.46%	59.46%	81.08%	124.32%	91.89%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	19/11/10	16/11/09	19/11/08	26/11/07	16/11/06	16/11/05	24/11/04	-
Price	2.44	0.95	0.41	1.07	2.94	2.15	2.62	-
P/RPS	7.44	1.05	0.73	2.60	3.67	3.82	2.98	16.46%
YoY %	608.57%	43.84%	-71.92%	-29.16%	-3.93%	28.19%	-	-
Horiz. %	249.66%	35.23%	24.50%	87.25%	123.15%	128.19%	100.00%	-
P/EPS	180.74	6.84	29.08	81.06	3,266.67	-101.90	36.95	30.27%
YoY %	2,542.40%	-76.48%	-64.13%	-97.52%	3,305.76%	-375.78%	-	-
Horiz. %	489.15%	18.51%	78.70%	219.38%	8,840.78%	-275.78%	100.00%	-
EY	0.55	14.61	3.44	1.23	0.03	-0.98	2.71	-23.33%
YoY %	-96.24%	324.71%	179.67%	4,000.00%	103.06%	-136.16%	-	-
Horiz. %	20.30%	539.11%	126.94%	45.39%	1.11%	-36.16%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.52	0.22	0.11	0.29	0.48	0.33	0.39	4.90%
YoY %	136.36%	100.00%	-62.07%	-39.58%	45.45%	-15.38%	-	-
Horiz. %	133.33%	56.41%	28.21%	74.36%	123.08%	84.62%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos