[LIONCOR] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 157.1%
YoY- -81.81%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 5,829,068 5,233,782 4,844,562 4,624,830 4,535,820 4,619,893 4,517,269 18.47%
PBT 131,340 9,992 79,322 18,720 9,224 -181,197 130,253 0.55%
Tax 3,748 14,852 4,854 4,138 3,524 -6,978 23,130 -70.17%
NP 135,088 24,844 84,177 22,858 12,748 -188,175 153,384 -8.09%
-
NP to SH 114,664 14,710 79,045 20,064 7,804 -213,407 122,842 -4.47%
-
Tax Rate -2.85% -148.64% -6.12% -22.10% -38.20% - -17.76% -
Total Cost 5,693,980 5,208,938 4,760,385 4,601,972 4,523,072 4,808,068 4,363,885 19.34%
-
Net Worth 704,077 671,417 703,369 652,079 667,447 643,293 944,428 -17.73%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 704,077 671,417 703,369 652,079 667,447 643,293 944,428 -17.73%
NOSH 1,005,824 1,002,115 1,004,813 1,003,200 1,026,842 1,005,145 1,004,711 0.07%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.32% 0.47% 1.74% 0.49% 0.28% -4.07% 3.40% -
ROE 16.29% 2.19% 11.24% 3.08% 1.17% -33.17% 13.01% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 579.53 522.27 482.14 461.01 441.73 459.62 449.61 18.38%
EPS 11.40 1.46 7.87 2.00 0.76 -21.23 12.23 -4.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.67 0.70 0.65 0.65 0.64 0.94 -17.79%
Adjusted Per Share Value based on latest NOSH - 1,010,124
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 442.97 397.73 368.15 351.45 344.69 351.08 343.28 18.47%
EPS 8.71 1.12 6.01 1.52 0.59 -16.22 9.34 -4.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.535 0.5102 0.5345 0.4955 0.5072 0.4889 0.7177 -17.74%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.38 0.56 0.44 0.77 0.65 0.85 0.85 -
P/RPS 0.07 0.11 0.09 0.17 0.15 0.18 0.19 -48.51%
P/EPS 3.33 38.15 5.59 38.50 85.53 -4.00 6.95 -38.68%
EY 30.00 2.62 17.88 2.60 1.17 -24.98 14.38 63.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.84 0.63 1.18 1.00 1.33 0.90 -28.79%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 28/08/08 29/05/08 26/02/08 29/11/07 29/08/07 22/05/07 -
Price 0.24 0.49 0.70 0.54 0.77 0.79 0.93 -
P/RPS 0.04 0.09 0.15 0.12 0.17 0.17 0.21 -66.79%
P/EPS 2.11 33.38 8.90 27.00 101.32 -3.72 7.61 -57.38%
EY 47.50 3.00 11.24 3.70 0.99 -26.88 13.15 134.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.73 1.00 0.83 1.18 1.23 0.99 -50.86%

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