[LIONCOR] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 103.66%
YoY- -92.43%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 5,233,782 4,844,562 4,624,830 4,535,820 4,619,893 4,517,269 4,653,610 8.15%
PBT 9,992 79,322 18,720 9,224 -181,197 130,253 115,198 -80.43%
Tax 14,852 4,854 4,138 3,524 -6,978 23,130 22,364 -23.90%
NP 24,844 84,177 22,858 12,748 -188,175 153,384 137,562 -68.08%
-
NP to SH 14,710 79,045 20,064 7,804 -213,407 122,842 110,276 -73.92%
-
Tax Rate -148.64% -6.12% -22.10% -38.20% - -17.76% -19.41% -
Total Cost 5,208,938 4,760,385 4,601,972 4,523,072 4,808,068 4,363,885 4,516,048 9.99%
-
Net Worth 671,417 703,369 652,079 667,447 643,293 944,428 944,075 -20.34%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 671,417 703,369 652,079 667,447 643,293 944,428 944,075 -20.34%
NOSH 1,002,115 1,004,813 1,003,200 1,026,842 1,005,145 1,004,711 1,004,335 -0.14%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 0.47% 1.74% 0.49% 0.28% -4.07% 3.40% 2.96% -
ROE 2.19% 11.24% 3.08% 1.17% -33.17% 13.01% 11.68% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 522.27 482.14 461.01 441.73 459.62 449.61 463.35 8.31%
EPS 1.46 7.87 2.00 0.76 -21.23 12.23 10.98 -73.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.70 0.65 0.65 0.64 0.94 0.94 -20.22%
Adjusted Per Share Value based on latest NOSH - 1,026,842
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 397.73 368.15 351.45 344.69 351.08 343.28 353.64 8.15%
EPS 1.12 6.01 1.52 0.59 -16.22 9.34 8.38 -73.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5102 0.5345 0.4955 0.5072 0.4889 0.7177 0.7174 -20.34%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.56 0.44 0.77 0.65 0.85 0.85 0.62 -
P/RPS 0.11 0.09 0.17 0.15 0.18 0.19 0.13 -10.54%
P/EPS 38.15 5.59 38.50 85.53 -4.00 6.95 5.65 257.65%
EY 2.62 17.88 2.60 1.17 -24.98 14.38 17.71 -72.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.63 1.18 1.00 1.33 0.90 0.66 17.45%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 26/02/08 29/11/07 29/08/07 22/05/07 28/02/07 -
Price 0.49 0.70 0.54 0.77 0.79 0.93 0.82 -
P/RPS 0.09 0.15 0.12 0.17 0.17 0.21 0.18 -37.03%
P/EPS 33.38 8.90 27.00 101.32 -3.72 7.61 7.47 171.54%
EY 3.00 11.24 3.70 0.99 -26.88 13.15 13.39 -63.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.00 0.83 1.18 1.23 0.99 0.87 -11.04%

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