[LIONCOR] QoQ Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -184.56%
YoY- -134.73%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 2,507,212 2,015,037 1,792,172 2,123,084 3,977,086 3,953,885 3,811,870 -24.42%
PBT -556,767 -491,609 -382,940 -212,108 211,241 346,337 395,496 -
Tax 126,178 147,529 13,148 13,144 53,719 -72,102 -83,664 -
NP -430,589 -344,080 -369,792 -198,964 264,960 274,234 311,832 -
-
NP to SH -403,267 -324,118 -347,168 -195,976 231,765 274,234 311,832 -
-
Tax Rate - - - - -25.43% 20.82% 21.15% -
Total Cost 2,937,801 2,359,117 2,161,964 2,322,048 3,712,126 3,679,650 3,500,038 -11.04%
-
Net Worth 547,690 687,111 879,492 324,156 912,780 276,322 220,635 83.63%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 547,690 687,111 879,492 324,156 912,780 276,322 220,635 83.63%
NOSH 944,293 928,529 925,781 926,162 922,000 921,074 919,316 1.80%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -17.17% -17.08% -20.63% -9.37% 6.66% 6.94% 8.18% -
ROE -73.63% -47.17% -39.47% -60.46% 25.39% 99.24% 141.33% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 265.51 217.01 193.58 229.23 431.35 429.27 414.64 -25.76%
EPS -42.71 -34.91 -37.50 -21.16 25.14 29.77 33.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.74 0.95 0.35 0.99 0.30 0.24 80.37%
Adjusted Per Share Value based on latest NOSH - 926,162
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 190.53 153.13 136.19 161.34 302.23 300.47 289.67 -24.42%
EPS -30.65 -24.63 -26.38 -14.89 17.61 20.84 23.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4162 0.5222 0.6684 0.2463 0.6936 0.21 0.1677 83.61%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.62 0.62 0.43 0.68 0.91 1.05 1.77 -
P/RPS 0.23 0.29 0.22 0.30 0.21 0.24 0.43 -34.18%
P/EPS -1.45 -1.78 -1.15 -3.21 3.62 3.53 5.22 -
EY -68.88 -56.30 -87.21 -31.12 27.62 28.36 19.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.84 0.45 1.94 0.92 3.50 7.38 -72.49%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 17/08/06 31/05/06 28/02/06 28/11/05 23/08/05 30/05/05 23/02/05 -
Price 0.59 0.67 0.60 0.56 0.81 1.02 1.31 -
P/RPS 0.22 0.31 0.31 0.24 0.19 0.24 0.32 -22.15%
P/EPS -1.38 -1.92 -1.60 -2.65 3.22 3.43 3.86 -
EY -72.38 -52.10 -62.50 -37.79 31.03 29.19 25.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.91 0.63 1.60 0.82 3.40 5.46 -67.42%

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