[LIONCOR] QoQ Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -254.3%
YoY- -211.33%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,301,814 2,507,212 1,511,278 896,086 530,771 3,977,086 2,965,414 -42.20%
PBT 26,251 -556,767 -368,707 -191,470 -53,027 211,241 259,753 -78.27%
Tax 7,017 126,178 110,647 6,574 3,286 53,719 -54,077 -
NP 33,268 -430,589 -258,060 -184,896 -49,741 264,960 205,676 -70.28%
-
NP to SH 25,770 -403,267 -243,089 -173,584 -48,994 231,765 205,676 -74.92%
-
Tax Rate -26.73% - - - - -25.43% 20.82% -
Total Cost 1,268,546 2,937,801 1,769,338 1,080,982 580,512 3,712,126 2,759,738 -40.41%
-
Net Worth 926,109 547,690 687,111 879,492 324,156 912,780 276,322 123.79%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 926,109 547,690 687,111 879,492 324,156 912,780 276,322 123.79%
NOSH 1,006,640 944,293 928,529 925,781 926,162 922,000 921,074 6.09%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.56% -17.17% -17.08% -20.63% -9.37% 6.66% 6.94% -
ROE 2.78% -73.63% -35.38% -19.74% -15.11% 25.39% 74.43% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 129.32 265.51 162.76 96.79 57.31 431.35 321.95 -45.52%
EPS 2.56 -42.71 -26.18 -18.75 -5.29 25.14 22.33 -76.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.58 0.74 0.95 0.35 0.99 0.30 110.93%
Adjusted Per Share Value based on latest NOSH - 925,631
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 98.93 190.53 114.85 68.10 40.33 302.23 225.35 -42.20%
EPS 1.96 -30.65 -18.47 -13.19 -3.72 17.61 15.63 -74.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7038 0.4162 0.5222 0.6684 0.2463 0.6936 0.21 123.78%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.56 0.62 0.62 0.43 0.68 0.91 1.05 -
P/RPS 0.43 0.23 0.38 0.44 1.19 0.21 0.33 19.27%
P/EPS 21.88 -1.45 -2.37 -2.29 -12.85 3.62 4.70 178.54%
EY 4.57 -68.88 -42.23 -43.60 -7.78 27.62 21.27 -64.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.07 0.84 0.45 1.94 0.92 3.50 -68.76%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 17/08/06 31/05/06 28/02/06 28/11/05 23/08/05 30/05/05 -
Price 0.61 0.59 0.67 0.60 0.56 0.81 1.02 -
P/RPS 0.47 0.22 0.41 0.62 0.98 0.19 0.32 29.18%
P/EPS 23.83 -1.38 -2.56 -3.20 -10.59 3.22 4.57 200.40%
EY 4.20 -72.38 -39.07 -31.25 -9.45 31.03 21.89 -66.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.02 0.91 0.63 1.60 0.82 3.40 -66.44%

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