[LIONCOR] QoQ Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -331.63%
YoY- 47.08%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 3,633,422 2,312,415 1,133,955 4,619,893 3,387,952 2,326,805 1,301,814 98.11%
PBT 59,492 9,360 2,306 -181,197 97,690 57,599 26,251 72.44%
Tax 3,641 2,069 881 -6,978 17,348 11,182 7,017 -35.40%
NP 63,133 11,429 3,187 -188,175 115,038 68,781 33,268 53.22%
-
NP to SH 59,284 10,032 1,951 -213,407 92,132 55,138 25,770 74.17%
-
Tax Rate -6.12% -22.10% -38.20% - -17.76% -19.41% -26.73% -
Total Cost 3,570,289 2,300,986 1,130,768 4,808,068 3,272,914 2,258,024 1,268,546 99.21%
-
Net Worth 703,369 652,079 667,447 643,293 944,428 944,075 926,109 -16.74%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 703,369 652,079 667,447 643,293 944,428 944,075 926,109 -16.74%
NOSH 1,004,813 1,003,200 1,026,842 1,005,145 1,004,711 1,004,335 1,006,640 -0.12%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.74% 0.49% 0.28% -4.07% 3.40% 2.96% 2.56% -
ROE 8.43% 1.54% 0.29% -33.17% 9.76% 5.84% 2.78% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 361.60 230.50 110.43 459.62 337.21 231.68 129.32 98.35%
EPS 5.90 1.00 0.19 -21.23 9.17 5.49 2.56 74.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.65 0.65 0.64 0.94 0.94 0.92 -16.64%
Adjusted Per Share Value based on latest NOSH - 1,005,011
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 276.11 175.73 86.17 351.08 257.46 176.82 98.93 98.10%
EPS 4.51 0.76 0.15 -16.22 7.00 4.19 1.96 74.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5345 0.4955 0.5072 0.4889 0.7177 0.7174 0.7038 -16.74%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.44 0.77 0.65 0.85 0.85 0.62 0.56 -
P/RPS 0.12 0.33 0.59 0.18 0.25 0.27 0.43 -57.26%
P/EPS 7.46 77.00 342.11 -4.00 9.27 11.29 21.88 -51.16%
EY 13.41 1.30 0.29 -24.98 10.79 8.85 4.57 104.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.18 1.00 1.33 0.90 0.66 0.61 2.17%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 26/02/08 29/11/07 29/08/07 22/05/07 28/02/07 21/11/06 -
Price 0.70 0.54 0.77 0.79 0.93 0.82 0.61 -
P/RPS 0.19 0.23 0.70 0.17 0.28 0.35 0.47 -45.29%
P/EPS 11.86 54.00 405.26 -3.72 10.14 14.94 23.83 -37.17%
EY 8.43 1.85 0.25 -26.88 9.86 6.70 4.20 59.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.83 1.18 1.23 0.99 0.87 0.66 31.88%

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