[LIONCOR] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -641.44%
YoY- -1647.13%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 794,685 3,099,585 2,691,205 2,170,093 1,457,267 5,233,782 3,633,422 -63.66%
PBT -288,678 -1,256,167 -735,062 -183,491 32,835 9,992 59,492 -
Tax 218 40,695 23,270 15,174 937 14,852 3,641 -84.66%
NP -288,460 -1,215,472 -711,792 -168,317 33,772 24,844 63,133 -
-
NP to SH -218,464 -1,041,527 -635,146 -155,208 28,666 14,710 59,284 -
-
Tax Rate - - - - -2.85% -148.64% -6.12% -
Total Cost 1,083,145 4,315,057 3,402,997 2,338,410 1,423,495 5,208,938 3,570,289 -54.81%
-
Net Worth 304,214 366,550 545,333 502,616 704,077 671,417 703,369 -42.77%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 304,214 366,550 545,333 502,616 704,077 671,417 703,369 -42.77%
NOSH 1,901,340 1,309,108 1,112,924 1,005,233 1,005,824 1,002,115 1,004,813 52.92%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -36.30% -39.21% -26.45% -7.76% 2.32% 0.47% 1.74% -
ROE -71.81% -284.14% -116.47% -30.88% 4.07% 2.19% 8.43% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 41.80 236.77 241.81 215.88 144.88 522.27 361.60 -76.23%
EPS -11.49 -79.56 -57.07 -15.44 2.85 1.46 5.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.28 0.49 0.50 0.70 0.67 0.70 -62.58%
Adjusted Per Share Value based on latest NOSH - 1,005,325
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 60.39 235.55 204.51 164.91 110.74 397.73 276.11 -63.66%
EPS -16.60 -79.15 -48.27 -11.79 2.18 1.12 4.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2312 0.2786 0.4144 0.382 0.535 0.5102 0.5345 -42.77%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.39 0.44 0.17 0.22 0.38 0.56 0.44 -
P/RPS 0.93 0.19 0.07 0.10 0.26 0.11 0.12 291.13%
P/EPS -3.39 -0.55 -0.30 -1.42 13.33 38.15 7.46 -
EY -29.46 -180.82 -335.71 -70.18 7.50 2.62 13.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 1.57 0.35 0.44 0.54 0.84 0.63 146.41%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 16/11/09 27/08/09 28/05/09 26/02/09 18/11/08 28/08/08 29/05/08 -
Price 0.39 0.41 0.50 0.19 0.24 0.49 0.70 -
P/RPS 0.93 0.17 0.21 0.09 0.17 0.09 0.19 188.00%
P/EPS -3.39 -0.52 -0.88 -1.23 8.42 33.38 11.86 -
EY -29.46 -194.05 -114.14 -81.26 11.88 3.00 8.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 1.46 1.02 0.38 0.34 0.73 1.00 81.14%

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