[LIONCOR] QoQ Annualized Quarter Result on 30-Jun-2011 [#4]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 7.15%
YoY- -107.74%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 3,048,410 3,178,722 2,702,508 3,113,250 2,779,776 2,507,260 2,100,636 28.14%
PBT -430,257 -429,456 -556,160 -345,366 -408,817 -513,290 -325,352 20.45%
Tax 66,126 63,742 77,840 64,268 97,050 129,716 72,728 -6.14%
NP -364,130 -365,714 -478,320 -281,098 -311,766 -383,574 -252,624 27.57%
-
NP to SH -301,245 -299,604 -389,404 -234,361 -252,414 -309,930 -225,516 21.26%
-
Tax Rate - - - - - - - -
Total Cost 3,412,541 3,544,436 3,180,828 3,394,348 3,091,542 2,890,834 2,353,260 28.08%
-
Net Worth 236,036 19,010 76,055 171,066 209,078 247,183 360,673 -24.60%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 236,036 19,010 76,055 171,066 209,078 247,183 360,673 -24.60%
NOSH 472,072 1,901,040 1,901,386 1,900,738 1,900,712 1,901,411 1,898,282 -60.42%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -11.94% -11.51% -17.70% -9.03% -11.22% -15.30% -12.03% -
ROE -127.63% -1,576.00% -512.00% -137.00% -120.73% -125.38% -62.53% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 645.75 167.21 142.13 163.79 146.25 131.86 110.66 223.77%
EPS -63.81 -15.76 -20.48 -12.33 -13.28 -16.30 -11.88 206.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.01 0.04 0.09 0.11 0.13 0.19 90.49%
Adjusted Per Share Value based on latest NOSH - 1,900,843
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 231.66 241.56 205.37 236.58 211.24 190.53 159.63 28.15%
EPS -22.89 -22.77 -29.59 -17.81 -19.18 -23.55 -17.14 21.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1794 0.0144 0.0578 0.13 0.1589 0.1878 0.2741 -24.59%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.46 0.18 0.17 0.29 0.34 0.26 0.29 -
P/RPS 0.07 0.11 0.12 0.18 0.23 0.20 0.26 -58.27%
P/EPS -0.72 -1.14 -0.83 -2.35 -2.56 -1.60 -2.44 -55.64%
EY -138.72 -87.56 -120.47 -42.52 -39.06 -62.69 -40.97 125.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 18.00 4.25 3.22 3.09 2.00 1.53 -28.73%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 21/02/12 22/11/11 25/08/11 24/05/11 23/02/11 29/11/10 -
Price 0.32 0.18 0.20 0.23 0.28 0.35 0.27 -
P/RPS 0.05 0.11 0.14 0.14 0.19 0.27 0.24 -64.82%
P/EPS -0.50 -1.14 -0.98 -1.87 -2.11 -2.15 -2.27 -63.49%
EY -199.42 -87.56 -102.40 -53.61 -47.43 -46.57 -44.00 173.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 18.00 5.00 2.56 2.55 2.69 1.42 -41.18%

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