[LIONPSIM] YoY TTM Result on 30-Sep-2006 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 1.98%
YoY- -2365.56%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 689,105 425,004 311,876 608,638 530,305 791,792 498,711 5.53%
PBT 206,924 -9,793 -36,308 -234,669 15,472 47,310 9,934 65.79%
Tax -11,799 -7,479 -24,801 -2,042 -5,892 -6,951 -3,907 20.20%
NP 195,125 -17,272 -61,109 -236,711 9,580 40,359 6,027 78.43%
-
NP to SH 196,506 -8,883 -57,872 -229,569 10,133 40,359 6,027 78.64%
-
Tax Rate 5.70% - - - 38.08% 14.69% 39.33% -
Total Cost 493,980 442,276 372,985 845,349 520,725 751,433 492,684 0.04%
-
Net Worth 974,667 764,874 763,296 1,288,844 1,381,879 1,373,834 1,348,705 -5.26%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - 35,560 16,222 -
Div Payout % - - - - - 88.11% 269.16% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 974,667 764,874 763,296 1,288,844 1,381,879 1,373,834 1,348,705 -5.26%
NOSH 230,417 210,709 209,696 208,888 210,331 203,229 203,118 2.12%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 28.32% -4.06% -19.59% -38.89% 1.81% 5.10% 1.21% -
ROE 20.16% -1.16% -7.58% -17.81% 0.73% 2.94% 0.45% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 299.07 201.70 148.73 291.37 252.13 389.60 245.53 3.33%
EPS 85.28 -4.22 -27.60 -109.90 4.82 19.86 2.97 74.90%
DPS 0.00 0.00 0.00 0.00 0.00 17.50 8.00 -
NAPS 4.23 3.63 3.64 6.17 6.57 6.76 6.64 -7.23%
Adjusted Per Share Value based on latest NOSH - 208,888
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 297.58 183.53 134.68 262.83 229.00 341.92 215.36 5.53%
EPS 84.86 -3.84 -24.99 -99.14 4.38 17.43 2.60 78.67%
DPS 0.00 0.00 0.00 0.00 0.00 15.36 7.01 -
NAPS 4.2089 3.303 3.2962 5.5657 5.9674 5.9327 5.8242 -5.26%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.95 0.80 1.08 2.85 2.26 2.50 1.64 -
P/RPS 0.32 0.40 0.73 0.98 0.90 0.64 0.67 -11.57%
P/EPS 1.11 -18.98 -3.91 -2.59 46.91 12.59 55.27 -47.83%
EY 89.77 -5.27 -25.55 -38.56 2.13 7.94 1.81 91.56%
DY 0.00 0.00 0.00 0.00 0.00 7.00 4.88 -
P/NAPS 0.22 0.22 0.30 0.46 0.34 0.37 0.25 -2.10%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 16/11/09 19/11/08 26/11/07 16/11/06 16/11/05 24/11/04 19/11/03 -
Price 0.95 0.41 1.07 2.94 2.15 2.62 1.72 -
P/RPS 0.32 0.20 0.72 1.01 0.85 0.67 0.70 -12.22%
P/EPS 1.11 -9.73 -3.88 -2.68 44.63 13.19 57.97 -48.24%
EY 89.77 -10.28 -25.79 -37.38 2.24 7.58 1.73 93.01%
DY 0.00 0.00 0.00 0.00 0.00 6.68 4.65 -
P/NAPS 0.22 0.11 0.29 0.48 0.33 0.39 0.26 -2.74%

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