[LIONCOR] QoQ Cumulative Quarter Result on 30-Sep-2001 [#1]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- 97.29%
YoY- 88.23%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 1,214,669 838,101 586,575 283,690 1,041,064 792,750 546,529 70.55%
PBT -138,260 -60,796 -23,649 -4,249 -330,744 -262,481 -148,073 -4.48%
Tax 35,548 12,354 1,037 -2,455 330,744 262,481 148,073 -61.47%
NP -102,712 -48,442 -22,612 -6,704 0 0 0 -
-
NP to SH -102,712 -48,442 -22,612 -6,704 -247,121 -200,104 -116,122 -7.87%
-
Tax Rate - - - - - - - -
Total Cost 1,317,381 886,543 609,187 290,394 1,041,064 792,750 546,529 80.06%
-
Net Worth -490,185 -431,570 -409,796 -398,221 -395,070 -349,326 -283,492 44.20%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth -490,185 -431,570 -409,796 -398,221 -395,070 -349,326 -283,492 44.20%
NOSH 182,904 182,869 182,944 182,670 182,903 182,893 182,898 0.00%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin -8.46% -5.78% -3.85% -2.36% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 664.10 458.31 320.63 155.30 569.19 433.45 298.82 70.54%
EPS -80.22 -37.84 -12.36 -3.67 -135.12 -109.41 -63.49 16.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.68 -2.36 -2.24 -2.18 -2.16 -1.91 -1.55 44.20%
Adjusted Per Share Value based on latest NOSH - 182,670
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 92.31 63.69 44.58 21.56 79.11 60.24 41.53 70.56%
EPS -7.81 -3.68 -1.72 -0.51 -18.78 -15.21 -8.82 -7.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3725 -0.328 -0.3114 -0.3026 -0.3002 -0.2655 -0.2154 44.21%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.63 0.52 0.43 0.41 0.54 0.49 1.16 -
P/RPS 0.09 0.11 0.13 0.26 0.09 0.11 0.39 -62.47%
P/EPS -1.12 -1.96 -3.48 -11.17 -0.40 -0.45 -1.83 -27.97%
EY -89.14 -50.94 -28.74 -8.95 -250.20 -223.29 -54.73 38.55%
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
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 22/08/02 21/05/02 22/02/02 29/11/01 30/08/01 24/05/01 26/02/01 -
Price 0.54 0.71 0.49 0.53 0.62 0.73 1.23 -
P/RPS 0.08 0.15 0.15 0.34 0.11 0.17 0.41 -66.45%
P/EPS -0.96 -2.68 -3.96 -14.44 -0.46 -0.67 -1.94 -37.51%
EY -103.99 -37.31 -25.22 -6.92 -217.92 -149.88 -51.62 59.71%
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