[LIONCOR] QoQ Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 86.62%
YoY- 48.76%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 1,837,840 1,803,764 1,906,196 1,903,784 1,214,669 1,117,468 1,173,150 34.99%
PBT 111,951 89,021 43,778 2,752 -138,260 -81,061 -47,298 -
Tax -56,274 -47,830 -34,798 -16,492 35,548 16,472 2,074 -
NP 55,677 41,190 8,980 -13,740 -102,712 -64,589 -45,224 -
-
NP to SH 55,677 41,190 8,980 -13,740 -102,712 -64,589 -45,224 -
-
Tax Rate 50.27% 53.73% 79.49% 599.27% - - - -
Total Cost 1,782,163 1,762,573 1,897,216 1,917,524 1,317,381 1,182,057 1,218,374 28.94%
-
Net Worth -31,360 -21,755 0 -487,843 -490,185 -431,570 -409,796 -82.05%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth -31,360 -21,755 0 -487,843 -490,185 -431,570 -409,796 -82.05%
NOSH 522,675 217,556 183,265 182,712 182,904 182,869 182,944 101.73%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.03% 2.28% 0.47% -0.72% -8.46% -5.78% -3.85% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 351.62 829.10 1,040.13 1,041.95 664.10 611.08 641.26 -33.08%
EPS 14.19 18.93 7.02 -10.72 -80.22 -50.45 -24.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.06 -0.10 0.00 -2.67 -2.68 -2.36 -2.24 -91.10%
Adjusted Per Share Value based on latest NOSH - 182,712
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 139.66 137.07 144.86 144.67 92.31 84.92 89.15 34.99%
EPS 4.23 3.13 0.68 -1.04 -7.81 -4.91 -3.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0238 -0.0165 0.00 -0.3707 -0.3725 -0.328 -0.3114 -82.07%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.68 0.69 0.54 0.58 0.63 0.52 0.43 -
P/RPS 0.19 0.08 0.05 0.06 0.09 0.09 0.07 94.93%
P/EPS 6.38 3.64 11.02 -7.71 -1.12 -1.47 -1.74 -
EY 15.67 27.44 9.07 -12.97 -89.14 -67.92 -57.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 06/05/03 27/02/03 27/11/02 22/08/02 21/05/02 22/02/02 -
Price 0.94 0.61 0.57 0.59 0.54 0.71 0.49 -
P/RPS 0.27 0.07 0.05 0.06 0.08 0.12 0.08 125.50%
P/EPS 8.82 3.22 11.63 -7.85 -0.96 -2.01 -1.98 -
EY 11.33 31.04 8.60 -12.75 -103.99 -49.75 -50.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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