[LIONCOR] QoQ Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 34.86%
YoY- 89.17%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 2,084,832 1,253,630 525,159 3,703,121 2,553,207 1,728,967 794,685 90.32%
PBT -306,613 -256,645 -81,338 -144,654 -254,047 -270,315 -288,678 4.10%
Tax 72,788 64,858 18,182 -7,482 41 493 218 4729.92%
NP -233,825 -191,787 -63,156 -152,136 -254,006 -269,822 -288,460 -13.07%
-
NP to SH -189,311 -154,965 -56,379 -112,812 -173,179 -191,709 -218,464 -9.11%
-
Tax Rate - - - - - - - -
Total Cost 2,318,657 1,445,417 588,315 3,855,257 2,807,213 1,998,789 1,083,145 66.17%
-
Net Worth 209,078 247,183 360,673 418,064 323,166 323,318 304,214 -22.13%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 209,078 247,183 360,673 418,064 323,166 323,318 304,214 -22.13%
NOSH 1,900,712 1,901,411 1,898,282 1,900,292 1,900,977 1,901,875 1,901,340 -0.02%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -11.22% -15.30% -12.03% -4.11% -9.95% -15.61% -36.30% -
ROE -90.55% -62.69% -15.63% -26.98% -53.59% -59.29% -71.81% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 109.69 65.93 27.66 194.87 134.31 90.91 41.80 90.36%
EPS -9.96 -8.15 -2.97 -5.93 -9.11 -10.08 -11.49 -9.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.13 0.19 0.22 0.17 0.17 0.16 -22.12%
Adjusted Per Share Value based on latest NOSH - 1,902,398
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 158.43 95.27 39.91 281.41 194.03 131.39 60.39 90.32%
EPS -14.39 -11.78 -4.28 -8.57 -13.16 -14.57 -16.60 -9.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1589 0.1878 0.2741 0.3177 0.2456 0.2457 0.2312 -22.13%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.34 0.26 0.29 0.28 0.33 0.31 0.39 -
P/RPS 0.31 0.39 1.05 0.14 0.25 0.34 0.93 -51.95%
P/EPS -3.41 -3.19 -9.76 -4.72 -3.62 -3.08 -3.39 0.39%
EY -29.29 -31.35 -10.24 -21.20 -27.61 -32.52 -29.46 -0.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 2.00 1.53 1.27 1.94 1.82 2.44 17.06%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 23/02/11 29/11/10 24/08/10 25/05/10 24/02/10 16/11/09 -
Price 0.28 0.35 0.27 0.28 0.26 0.33 0.39 -
P/RPS 0.26 0.53 0.98 0.14 0.19 0.36 0.93 -57.27%
P/EPS -2.81 -4.29 -9.09 -4.72 -2.85 -3.27 -3.39 -11.76%
EY -35.57 -23.29 -11.00 -21.20 -35.04 -30.55 -29.46 13.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 2.69 1.42 1.27 1.53 1.94 2.44 2.98%

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