[LIONPSIM] YoY TTM 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- -13.24%
YoY- 19.65%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 608,638 530,305 791,792 498,711 496,945 522,257 513,014 2.88%
PBT -234,669 15,472 47,310 9,934 6,972 14,977 59,223 -
Tax -2,042 -5,892 -6,951 -3,907 -1,935 7,145 -3,596 -8.99%
NP -236,711 9,580 40,359 6,027 5,037 22,122 55,627 -
-
NP to SH -229,569 10,133 40,359 6,027 5,037 11,759 55,627 -
-
Tax Rate - 38.08% 14.69% 39.33% 27.75% -47.71% 6.07% -
Total Cost 845,349 520,725 751,433 492,684 491,908 500,135 457,387 10.77%
-
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 - - 35,560 16,222 203 202 2,025 -
Div Payout % - - 88.11% 269.16% 4.03% 1.73% 3.64% -
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 -38.89% 1.81% 5.10% 1.21% 1.01% 4.24% 10.84% -
ROE -17.81% 0.73% 2.94% 0.45% 0.38% 0.89% 4.28% -
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 291.37 252.13 389.60 245.53 244.49 256.18 252.46 2.41%
EPS -109.90 4.82 19.86 2.97 2.48 5.77 27.37 -
DPS 0.00 0.00 17.50 8.00 0.10 0.10 1.00 -
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 262.83 229.00 341.92 215.36 214.60 225.53 221.54 2.88%
EPS -99.14 4.38 17.43 2.60 2.18 5.08 24.02 -
DPS 0.00 0.00 15.36 7.01 0.09 0.09 0.87 -
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 0.98 0.90 0.64 0.67 0.65 0.68 1.03 -0.82%
P/EPS -2.59 46.91 12.59 55.27 64.57 30.17 9.50 -
EY -38.56 2.13 7.94 1.81 1.55 3.31 10.53 -
DY 0.00 0.00 7.00 4.88 0.06 0.06 0.38 -
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 1.01 0.85 0.67 0.70 0.61 0.88 1.07 -0.95%
P/EPS -2.68 44.63 13.19 57.97 59.72 39.18 9.86 -
EY -37.38 2.24 7.58 1.73 1.67 2.55 10.14 -
DY 0.00 0.00 6.68 4.65 0.07 0.04 0.37 -
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