[LIONPSIM] YoY TTM 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- 289.06%
YoY- 320.74%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 580,557 740,561 545,177 516,443 495,355 483,729 325,352 -0.61%
PBT 4,481 36,621 12,941 21,506 -5,860 58,503 44,512 2.47%
Tax -5,710 -7,133 -4,724 -1,909 7,345 -4,043 -1,390 -1.49%
NP -1,229 29,488 8,217 19,597 1,485 54,460 43,122 -
-
NP to SH 848 29,488 8,217 19,597 -8,878 54,460 43,122 4.26%
-
Tax Rate 127.43% 19.48% 36.50% 8.88% - 6.91% 3.12% -
Total Cost 581,786 711,073 536,960 496,846 493,870 429,269 282,230 -0.76%
-
Net Worth 1,723,412 1,344,011 1,349,956 1,345,271 1,313,005 1,313,799 1,257,575 -0.33%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 45,835 16,222 203 202 2,025 - -
Div Payout % - 155.44% 197.42% 1.04% 0.00% 3.72% - -
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 1,723,412 1,344,011 1,349,956 1,345,271 1,313,005 1,313,799 1,257,575 -0.33%
NOSH 209,916 205,506 203,306 203,520 203,251 203,374 204,483 -0.02%
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 -0.21% 3.98% 1.51% 3.79% 0.30% 11.26% 13.25% -
ROE 0.05% 2.19% 0.61% 1.46% -0.68% 4.15% 3.43% -
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 276.57 360.36 268.16 253.75 243.72 237.85 159.11 -0.58%
EPS 0.40 14.35 4.04 9.63 -4.37 26.78 21.09 4.30%
DPS 0.00 22.50 8.00 0.10 0.10 1.00 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 250.70 319.80 235.43 223.02 213.91 208.89 140.50 -0.61%
EPS 0.37 12.73 3.55 8.46 -3.83 23.52 18.62 4.25%
DPS 0.00 19.79 7.01 0.09 0.09 0.87 0.00 -
NAPS 7.4423 5.8039 5.8296 5.8093 5.67 5.6734 5.4306 -0.33%
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 0.66 0.78 0.56 0.61 0.87 0.79 0.00 -100.00%
P/EPS 453.00 19.51 37.36 16.20 -48.53 7.02 0.00 -100.00%
EY 0.22 5.12 2.68 6.17 -2.06 14.24 0.00 -100.00%
DY 0.00 8.04 5.30 0.06 0.05 0.53 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 - -
Price 1.81 2.48 1.74 1.76 2.02 1.97 0.00 -
P/RPS 0.65 0.69 0.65 0.69 0.83 0.83 0.00 -100.00%
P/EPS 448.05 17.28 43.05 18.28 -46.25 7.36 0.00 -100.00%
EY 0.22 5.79 2.32 5.47 -2.16 13.59 0.00 -100.00%
DY 0.00 9.07 4.60 0.06 0.05 0.51 0.00 -
P/NAPS 0.22 0.38 0.26 0.27 0.31 0.30 0.00 -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
Post a Comment