[LIONCOR] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 679.5%
YoY- 1369.3%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 3,099,585 3,588,273 4,340,186 5,829,068 5,233,782 4,844,562 4,624,830 -23.43%
PBT -1,256,167 -980,082 -366,982 131,340 9,992 79,322 18,720 -
Tax 40,695 31,026 30,348 3,748 14,852 4,854 4,138 359.66%
NP -1,215,472 -949,056 -336,634 135,088 24,844 84,177 22,858 -
-
NP to SH -1,041,527 -846,861 -310,416 114,664 14,710 79,045 20,064 -
-
Tax Rate - - - -2.85% -148.64% -6.12% -22.10% -
Total Cost 4,315,057 4,537,329 4,676,820 5,693,980 5,208,938 4,760,385 4,601,972 -4.20%
-
Net Worth 366,550 545,333 502,616 704,077 671,417 703,369 652,079 -31.91%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 366,550 545,333 502,616 704,077 671,417 703,369 652,079 -31.91%
NOSH 1,309,108 1,112,924 1,005,233 1,005,824 1,002,115 1,004,813 1,003,200 19.43%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -39.21% -26.45% -7.76% 2.32% 0.47% 1.74% 0.49% -
ROE -284.14% -155.29% -61.76% 16.29% 2.19% 11.24% 3.08% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 236.77 322.42 431.76 579.53 522.27 482.14 461.01 -35.89%
EPS -79.56 -76.09 -30.88 11.40 1.46 7.87 2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.49 0.50 0.70 0.67 0.70 0.65 -42.99%
Adjusted Per Share Value based on latest NOSH - 1,005,824
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 235.55 272.68 329.82 442.97 397.73 368.15 351.45 -23.43%
EPS -79.15 -64.36 -23.59 8.71 1.12 6.01 1.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2786 0.4144 0.382 0.535 0.5102 0.5345 0.4955 -31.90%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.44 0.17 0.22 0.38 0.56 0.44 0.77 -
P/RPS 0.19 0.05 0.05 0.07 0.11 0.09 0.17 7.70%
P/EPS -0.55 -0.22 -0.71 3.33 38.15 5.59 38.50 -
EY -180.82 -447.61 -140.36 30.00 2.62 17.88 2.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.35 0.44 0.54 0.84 0.63 1.18 20.99%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 26/02/09 18/11/08 28/08/08 29/05/08 26/02/08 -
Price 0.41 0.50 0.19 0.24 0.49 0.70 0.54 -
P/RPS 0.17 0.16 0.04 0.04 0.09 0.15 0.12 26.16%
P/EPS -0.52 -0.66 -0.62 2.11 33.38 8.90 27.00 -
EY -194.05 -152.19 -162.53 47.50 3.00 11.24 3.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.02 0.38 0.34 0.73 1.00 0.83 45.76%

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