[LIONCOR] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 11.4%
YoY- 137.9%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 4,624,830 4,535,820 4,619,893 4,517,269 4,653,610 5,207,256 2,507,212 50.23%
PBT 18,720 9,224 -181,197 130,253 115,198 105,004 -556,767 -
Tax 4,138 3,524 -6,978 23,130 22,364 28,068 126,178 -89.69%
NP 22,858 12,748 -188,175 153,384 137,562 133,072 -430,589 -
-
NP to SH 20,064 7,804 -213,407 122,842 110,276 103,080 -403,267 -
-
Tax Rate -22.10% -38.20% - -17.76% -19.41% -26.73% - -
Total Cost 4,601,972 4,523,072 4,808,068 4,363,885 4,516,048 5,074,184 2,937,801 34.76%
-
Net Worth 652,079 667,447 643,293 944,428 944,075 926,109 547,690 12.29%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 652,079 667,447 643,293 944,428 944,075 926,109 547,690 12.29%
NOSH 1,003,200 1,026,842 1,005,145 1,004,711 1,004,335 1,006,640 944,293 4.10%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 0.49% 0.28% -4.07% 3.40% 2.96% 2.56% -17.17% -
ROE 3.08% 1.17% -33.17% 13.01% 11.68% 11.13% -73.63% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 461.01 441.73 459.62 449.61 463.35 517.29 265.51 44.31%
EPS 2.00 0.76 -21.23 12.23 10.98 10.24 -42.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.64 0.94 0.94 0.92 0.58 7.86%
Adjusted Per Share Value based on latest NOSH - 1,005,271
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 351.45 344.69 351.08 343.28 353.64 395.71 190.53 50.23%
EPS 1.52 0.59 -16.22 9.34 8.38 7.83 -30.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4955 0.5072 0.4889 0.7177 0.7174 0.7038 0.4162 12.29%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.77 0.65 0.85 0.85 0.62 0.56 0.62 -
P/RPS 0.17 0.15 0.18 0.19 0.13 0.11 0.23 -18.20%
P/EPS 38.50 85.53 -4.00 6.95 5.65 5.47 -1.45 -
EY 2.60 1.17 -24.98 14.38 17.71 18.29 -68.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.00 1.33 0.90 0.66 0.61 1.07 6.72%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 29/11/07 29/08/07 22/05/07 28/02/07 21/11/06 17/08/06 -
Price 0.54 0.77 0.79 0.93 0.82 0.61 0.59 -
P/RPS 0.12 0.17 0.17 0.21 0.18 0.12 0.22 -33.16%
P/EPS 27.00 101.32 -3.72 7.61 7.47 5.96 -1.38 -
EY 3.70 0.99 -26.88 13.15 13.39 16.79 -72.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.18 1.23 0.99 0.87 0.66 1.02 -12.80%

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