[LIONCOR] QoQ Annualized Quarter Result on 30-Jun-2006 [#4]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
17-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -24.42%
YoY- -274.0%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 4,517,269 4,653,610 5,207,256 2,507,212 2,015,037 1,792,172 2,123,084 65.50%
PBT 130,253 115,198 105,004 -556,767 -491,609 -382,940 -212,108 -
Tax 23,130 22,364 28,068 126,178 147,529 13,148 13,144 45.80%
NP 153,384 137,562 133,072 -430,589 -344,080 -369,792 -198,964 -
-
NP to SH 122,842 110,276 103,080 -403,267 -324,118 -347,168 -195,976 -
-
Tax Rate -17.76% -19.41% -26.73% - - - - -
Total Cost 4,363,885 4,516,048 5,074,184 2,937,801 2,359,117 2,161,964 2,322,048 52.34%
-
Net Worth 944,428 944,075 926,109 547,690 687,111 879,492 324,156 104.12%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 944,428 944,075 926,109 547,690 687,111 879,492 324,156 104.12%
NOSH 1,004,711 1,004,335 1,006,640 944,293 928,529 925,781 926,162 5.58%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 3.40% 2.96% 2.56% -17.17% -17.08% -20.63% -9.37% -
ROE 13.01% 11.68% 11.13% -73.63% -47.17% -39.47% -60.46% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 449.61 463.35 517.29 265.51 217.01 193.58 229.23 56.75%
EPS 12.23 10.98 10.24 -42.71 -34.91 -37.50 -21.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.94 0.92 0.58 0.74 0.95 0.35 93.33%
Adjusted Per Share Value based on latest NOSH - 947,030
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 343.28 353.64 395.71 190.53 153.13 136.19 161.34 65.50%
EPS 9.34 8.38 7.83 -30.65 -24.63 -26.38 -14.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7177 0.7174 0.7038 0.4162 0.5222 0.6684 0.2463 104.14%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.85 0.62 0.56 0.62 0.62 0.43 0.68 -
P/RPS 0.19 0.13 0.11 0.23 0.29 0.22 0.30 -26.27%
P/EPS 6.95 5.65 5.47 -1.45 -1.78 -1.15 -3.21 -
EY 14.38 17.71 18.29 -68.88 -56.30 -87.21 -31.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.66 0.61 1.07 0.84 0.45 1.94 -40.10%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 28/02/07 21/11/06 17/08/06 31/05/06 28/02/06 28/11/05 -
Price 0.93 0.82 0.61 0.59 0.67 0.60 0.56 -
P/RPS 0.21 0.18 0.12 0.22 0.31 0.31 0.24 -8.52%
P/EPS 7.61 7.47 5.96 -1.38 -1.92 -1.60 -2.65 -
EY 13.15 13.39 16.79 -72.38 -52.10 -62.50 -37.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.87 0.66 1.02 0.91 0.63 1.60 -27.40%

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