[LIONCOR] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -0.55%
YoY- -19.35%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,263,186 2,780,048 3,235,355 3,048,410 3,178,722 2,702,508 3,113,250 -19.07%
PBT -547,276 -506,196 -597,616 -430,257 -429,456 -556,160 -345,366 35.73%
Tax 89,190 82,376 72,879 66,126 63,742 77,840 64,268 24.29%
NP -458,086 -423,820 -524,737 -364,130 -365,714 -478,320 -281,098 38.27%
-
NP to SH -378,374 -350,204 -461,207 -301,245 -299,604 -389,404 -234,361 37.42%
-
Tax Rate - - - - - - - -
Total Cost 2,721,272 3,203,868 3,760,092 3,412,541 3,544,436 3,180,828 3,394,348 -13.64%
-
Net Worth 263,308 368,635 238,669 236,036 19,010 76,055 171,066 33.13%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 263,308 368,635 238,669 236,036 19,010 76,055 171,066 33.13%
NOSH 1,316,541 1,316,556 681,913 472,072 1,901,040 1,901,386 1,900,738 -21.62%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -20.24% -15.25% -16.22% -11.94% -11.51% -17.70% -9.03% -
ROE -143.70% -95.00% -193.24% -127.63% -1,576.00% -512.00% -137.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 171.90 211.16 474.45 645.75 167.21 142.13 163.79 3.25%
EPS -28.74 -26.60 -67.63 -63.81 -15.76 -20.48 -12.33 75.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.28 0.35 0.50 0.01 0.04 0.09 69.87%
Adjusted Per Share Value based on latest NOSH - 658,012
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 171.99 211.26 245.86 231.66 241.56 205.37 236.58 -19.07%
EPS -28.75 -26.61 -35.05 -22.89 -22.77 -29.59 -17.81 37.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2001 0.2801 0.1814 0.1794 0.0144 0.0578 0.13 33.13%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.25 0.23 0.32 0.46 0.18 0.17 0.29 -
P/RPS 0.15 0.11 0.07 0.07 0.11 0.12 0.18 -11.39%
P/EPS -0.87 -0.86 -0.47 -0.72 -1.14 -0.83 -2.35 -48.28%
EY -114.96 -115.65 -211.36 -138.72 -87.56 -120.47 -42.52 93.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.82 0.91 0.92 18.00 4.25 3.22 -46.63%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 28/08/12 23/05/12 21/02/12 22/11/11 25/08/11 -
Price 0.245 0.24 0.29 0.32 0.18 0.20 0.23 -
P/RPS 0.14 0.11 0.06 0.05 0.11 0.14 0.14 0.00%
P/EPS -0.85 -0.90 -0.43 -0.50 -1.14 -0.98 -1.87 -40.74%
EY -117.31 -110.83 -233.22 -199.42 -87.56 -102.40 -53.61 68.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.86 0.83 0.64 18.00 5.00 2.56 -38.51%

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