[LIONCOR] QoQ Cumulative Quarter Result on 30-Jun-2002 [#4]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -112.03%
YoY- 58.44%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 1,352,823 953,098 475,946 1,214,669 838,101 586,575 283,690 183.58%
PBT 66,766 21,889 688 -138,260 -60,796 -23,649 -4,249 -
Tax -35,873 -17,399 -4,123 35,548 12,354 1,037 -2,455 498.66%
NP 30,893 4,490 -3,435 -102,712 -48,442 -22,612 -6,704 -
-
NP to SH 30,893 4,490 -3,435 -102,712 -48,442 -22,612 -6,704 -
-
Tax Rate 53.73% 79.49% 599.27% - - - - -
Total Cost 1,321,930 948,608 479,381 1,317,381 886,543 609,187 290,394 174.92%
-
Net Worth -21,755 0 -487,843 -490,185 -431,570 -409,796 -398,221 -85.62%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth -21,755 0 -487,843 -490,185 -431,570 -409,796 -398,221 -85.62%
NOSH 217,556 183,265 182,712 182,904 182,869 182,944 182,670 12.36%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 2.28% 0.47% -0.72% -8.46% -5.78% -3.85% -2.36% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 621.83 520.06 260.49 664.10 458.31 320.63 155.30 152.36%
EPS 14.20 3.51 -2.68 -80.22 -37.84 -12.36 -3.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.10 0.00 -2.67 -2.68 -2.36 -2.24 -2.18 -87.20%
Adjusted Per Share Value based on latest NOSH - 182,864
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 102.80 72.43 36.17 92.31 63.69 44.58 21.56 183.55%
EPS 2.35 0.34 -0.26 -7.81 -3.68 -1.72 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0165 0.00 -0.3707 -0.3725 -0.328 -0.3114 -0.3026 -85.64%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.69 0.54 0.58 0.63 0.52 0.43 0.41 -
P/RPS 0.11 0.10 0.22 0.09 0.11 0.13 0.26 -43.67%
P/EPS 4.86 22.04 -30.85 -1.12 -1.96 -3.48 -11.17 -
EY 20.58 4.54 -3.24 -89.14 -50.94 -28.74 -8.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 06/05/03 27/02/03 27/11/02 22/08/02 21/05/02 22/02/02 29/11/01 -
Price 0.61 0.57 0.59 0.54 0.71 0.49 0.53 -
P/RPS 0.10 0.11 0.23 0.08 0.15 0.15 0.34 -55.80%
P/EPS 4.30 23.27 -31.38 -0.96 -2.68 -3.96 -14.44 -
EY 23.28 4.30 -3.19 -103.99 -37.31 -25.22 -6.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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