[LIONCOR] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 50.02%
YoY- 74.19%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 3,113,250 2,084,832 1,253,630 525,159 3,703,121 2,553,207 1,728,967 48.16%
PBT -345,366 -306,613 -256,645 -81,338 -144,654 -254,047 -270,315 17.79%
Tax 64,268 72,788 64,858 18,182 -7,482 41 493 2494.01%
NP -281,098 -233,825 -191,787 -63,156 -152,136 -254,006 -269,822 2.77%
-
NP to SH -234,361 -189,311 -154,965 -56,379 -112,812 -173,179 -191,709 14.37%
-
Tax Rate - - - - - - - -
Total Cost 3,394,348 2,318,657 1,445,417 588,315 3,855,257 2,807,213 1,998,789 42.47%
-
Net Worth 171,066 209,078 247,183 360,673 418,064 323,166 323,318 -34.65%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 171,066 209,078 247,183 360,673 418,064 323,166 323,318 -34.65%
NOSH 1,900,738 1,900,712 1,901,411 1,898,282 1,900,292 1,900,977 1,901,875 -0.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -9.03% -11.22% -15.30% -12.03% -4.11% -9.95% -15.61% -
ROE -137.00% -90.55% -62.69% -15.63% -26.98% -53.59% -59.29% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 163.79 109.69 65.93 27.66 194.87 134.31 90.91 48.22%
EPS -12.33 -9.96 -8.15 -2.97 -5.93 -9.11 -10.08 14.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.11 0.13 0.19 0.22 0.17 0.17 -34.63%
Adjusted Per Share Value based on latest NOSH - 1,898,282
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 236.58 158.43 95.27 39.91 281.41 194.03 131.39 48.16%
EPS -17.81 -14.39 -11.78 -4.28 -8.57 -13.16 -14.57 14.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.1589 0.1878 0.2741 0.3177 0.2456 0.2457 -34.65%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.29 0.34 0.26 0.29 0.28 0.33 0.31 -
P/RPS 0.18 0.31 0.39 1.05 0.14 0.25 0.34 -34.63%
P/EPS -2.35 -3.41 -3.19 -9.76 -4.72 -3.62 -3.08 -16.54%
EY -42.52 -29.29 -31.35 -10.24 -21.20 -27.61 -32.52 19.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.22 3.09 2.00 1.53 1.27 1.94 1.82 46.43%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 24/05/11 23/02/11 29/11/10 24/08/10 25/05/10 24/02/10 -
Price 0.23 0.28 0.35 0.27 0.28 0.26 0.33 -
P/RPS 0.14 0.26 0.53 0.98 0.14 0.19 0.36 -46.81%
P/EPS -1.87 -2.81 -4.29 -9.09 -4.72 -2.85 -3.27 -31.17%
EY -53.61 -35.57 -23.29 -11.00 -21.20 -35.04 -30.55 45.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 2.55 2.69 1.42 1.27 1.53 1.94 20.36%

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