[LIONCOR] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 414.2%
YoY- -81.81%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,457,267 5,233,782 3,633,422 2,312,415 1,133,955 4,619,893 3,387,952 -42.93%
PBT 32,835 9,992 59,492 9,360 2,306 -181,197 97,690 -51.56%
Tax 937 14,852 3,641 2,069 881 -6,978 17,348 -85.63%
NP 33,772 24,844 63,133 11,429 3,187 -188,175 115,038 -55.72%
-
NP to SH 28,666 14,710 59,284 10,032 1,951 -213,407 92,132 -53.98%
-
Tax Rate -2.85% -148.64% -6.12% -22.10% -38.20% - -17.76% -
Total Cost 1,423,495 5,208,938 3,570,289 2,300,986 1,130,768 4,808,068 3,272,914 -42.50%
-
Net Worth 704,077 671,417 703,369 652,079 667,447 643,293 944,428 -17.73%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 704,077 671,417 703,369 652,079 667,447 643,293 944,428 -17.73%
NOSH 1,005,824 1,002,115 1,004,813 1,003,200 1,026,842 1,005,145 1,004,711 0.07%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.32% 0.47% 1.74% 0.49% 0.28% -4.07% 3.40% -
ROE 4.07% 2.19% 8.43% 1.54% 0.29% -33.17% 9.76% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 144.88 522.27 361.60 230.50 110.43 459.62 337.21 -42.97%
EPS 2.85 1.46 5.90 1.00 0.19 -21.23 9.17 -54.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.67 0.70 0.65 0.65 0.64 0.94 -17.79%
Adjusted Per Share Value based on latest NOSH - 1,010,124
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 110.74 397.73 276.11 175.73 86.17 351.08 257.46 -42.93%
EPS 2.18 1.12 4.51 0.76 0.15 -16.22 7.00 -53.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.535 0.5102 0.5345 0.4955 0.5072 0.4889 0.7177 -17.74%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.38 0.56 0.44 0.77 0.65 0.85 0.85 -
P/RPS 0.26 0.11 0.12 0.33 0.59 0.18 0.25 2.64%
P/EPS 13.33 38.15 7.46 77.00 342.11 -4.00 9.27 27.31%
EY 7.50 2.62 13.41 1.30 0.29 -24.98 10.79 -21.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.84 0.63 1.18 1.00 1.33 0.90 -28.79%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 28/08/08 29/05/08 26/02/08 29/11/07 29/08/07 22/05/07 -
Price 0.24 0.49 0.70 0.54 0.77 0.79 0.93 -
P/RPS 0.17 0.09 0.19 0.23 0.70 0.17 0.28 -28.23%
P/EPS 8.42 33.38 11.86 54.00 405.26 -3.72 10.14 -11.62%
EY 11.88 3.00 8.43 1.85 0.25 -26.88 9.86 13.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.73 1.00 0.83 1.18 1.23 0.99 -50.86%

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