[LIONCOR] QoQ Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 230.71%
YoY- 119.86%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 443,158 1,837,840 1,352,823 953,098 475,946 1,214,669 838,101 -34.58%
PBT -10,195 111,951 66,766 21,889 688 -138,260 -60,796 -69.55%
Tax -8,390 -56,274 -35,873 -17,399 -4,123 35,548 12,354 -
NP -18,585 55,677 30,893 4,490 -3,435 -102,712 -48,442 -47.17%
-
NP to SH -18,585 55,677 30,893 4,490 -3,435 -102,712 -48,442 -47.17%
-
Tax Rate - 50.27% 53.73% 79.49% 599.27% - - -
Total Cost 461,743 1,782,163 1,321,930 948,608 479,381 1,317,381 886,543 -35.24%
-
Net Worth -64,403 -31,360 -21,755 0 -487,843 -490,185 -431,570 -71.83%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth -64,403 -31,360 -21,755 0 -487,843 -490,185 -431,570 -71.83%
NOSH 920,049 522,675 217,556 183,265 182,712 182,904 182,869 193.32%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -4.19% 3.03% 2.28% 0.47% -0.72% -8.46% -5.78% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 48.17 351.62 621.83 520.06 260.49 664.10 458.31 -77.69%
EPS -2.02 14.19 14.20 3.51 -2.68 -80.22 -37.84 -85.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.07 -0.06 -0.10 0.00 -2.67 -2.68 -2.36 -90.39%
Adjusted Per Share Value based on latest NOSH - 183,025
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 33.68 139.66 102.80 72.43 36.17 92.31 63.69 -34.58%
EPS -1.41 4.23 2.35 0.34 -0.26 -7.81 -3.68 -47.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0489 -0.0238 -0.0165 0.00 -0.3707 -0.3725 -0.328 -71.85%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.80 0.68 0.69 0.54 0.58 0.63 0.52 -
P/RPS 1.66 0.19 0.11 0.10 0.22 0.09 0.11 509.66%
P/EPS -39.60 6.38 4.86 22.04 -30.85 -1.12 -1.96 640.45%
EY -2.52 15.67 20.58 4.54 -3.24 -89.14 -50.94 -86.49%
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
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 27/08/03 06/05/03 27/02/03 27/11/02 22/08/02 21/05/02 -
Price 0.70 0.94 0.61 0.57 0.59 0.54 0.71 -
P/RPS 1.45 0.27 0.10 0.11 0.23 0.08 0.15 353.16%
P/EPS -34.65 8.82 4.30 23.27 -31.38 -0.96 -2.68 450.00%
EY -2.89 11.33 23.28 4.30 -3.19 -103.99 -37.31 -81.80%
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