[LIONCOR] QoQ Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -273.72%
YoY- 47.08%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 4,844,562 4,624,830 4,535,820 4,619,893 4,517,269 4,653,610 5,207,256 -4.69%
PBT 79,322 18,720 9,224 -181,197 130,253 115,198 105,004 -17.04%
Tax 4,854 4,138 3,524 -6,978 23,130 22,364 28,068 -68.92%
NP 84,177 22,858 12,748 -188,175 153,384 137,562 133,072 -26.29%
-
NP to SH 79,045 20,064 7,804 -213,407 122,842 110,276 103,080 -16.20%
-
Tax Rate -6.12% -22.10% -38.20% - -17.76% -19.41% -26.73% -
Total Cost 4,760,385 4,601,972 4,523,072 4,808,068 4,363,885 4,516,048 5,074,184 -4.16%
-
Net Worth 703,369 652,079 667,447 643,293 944,428 944,075 926,109 -16.74%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 703,369 652,079 667,447 643,293 944,428 944,075 926,109 -16.74%
NOSH 1,004,813 1,003,200 1,026,842 1,005,145 1,004,711 1,004,335 1,006,640 -0.12%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.74% 0.49% 0.28% -4.07% 3.40% 2.96% 2.56% -
ROE 11.24% 3.08% 1.17% -33.17% 13.01% 11.68% 11.13% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 482.14 461.01 441.73 459.62 449.61 463.35 517.29 -4.57%
EPS 7.87 2.00 0.76 -21.23 12.23 10.98 10.24 -16.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.65 0.65 0.64 0.94 0.94 0.92 -16.64%
Adjusted Per Share Value based on latest NOSH - 1,005,011
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 368.15 351.45 344.69 351.08 343.28 353.64 395.71 -4.69%
EPS 6.01 1.52 0.59 -16.22 9.34 8.38 7.83 -16.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5345 0.4955 0.5072 0.4889 0.7177 0.7174 0.7038 -16.74%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.44 0.77 0.65 0.85 0.85 0.62 0.56 -
P/RPS 0.09 0.17 0.15 0.18 0.19 0.13 0.11 -12.51%
P/EPS 5.59 38.50 85.53 -4.00 6.95 5.65 5.47 1.45%
EY 17.88 2.60 1.17 -24.98 14.38 17.71 18.29 -1.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.18 1.00 1.33 0.90 0.66 0.61 2.17%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 26/02/08 29/11/07 29/08/07 22/05/07 28/02/07 21/11/06 -
Price 0.70 0.54 0.77 0.79 0.93 0.82 0.61 -
P/RPS 0.15 0.12 0.17 0.17 0.21 0.18 0.12 16.02%
P/EPS 8.90 27.00 101.32 -3.72 7.61 7.47 5.96 30.61%
EY 11.24 3.70 0.99 -26.88 13.15 13.39 16.79 -23.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.83 1.18 1.23 0.99 0.87 0.66 31.88%

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