[LIONCOR] QoQ Quarter Result on 30-Sep-2006 [#1]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 116.09%
YoY- 152.6%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,231,941 1,061,147 1,024,991 1,301,814 995,934 615,192 365,315 125.37%
PBT -278,887 40,091 31,348 26,251 -188,060 -177,237 -138,443 59.70%
Tax -24,326 6,166 4,165 7,017 15,531 104,073 3,288 -
NP -303,213 46,257 35,513 33,268 -172,529 -73,164 -135,155 71.62%
-
NP to SH -305,539 36,994 29,368 25,770 -160,178 -69,505 -124,590 82.15%
-
Tax Rate - -15.38% -13.29% -26.73% - - - -
Total Cost 1,535,154 1,014,890 989,478 1,268,546 1,168,463 688,356 500,470 111.54%
-
Net Worth 643,207 944,955 945,408 926,109 558,747 691,313 879,349 -18.86%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 643,207 944,955 945,408 926,109 558,747 691,313 879,349 -18.86%
NOSH 1,005,011 1,005,271 1,005,753 1,006,640 947,030 934,206 925,631 5.65%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -24.61% 4.36% 3.46% 2.56% -17.32% -11.89% -37.00% -
ROE -47.50% 3.91% 3.11% 2.78% -28.67% -10.05% -14.17% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 122.58 105.56 101.91 129.32 105.16 65.85 39.47 113.30%
EPS -30.40 3.68 2.92 2.56 -16.92 -7.44 -13.46 72.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.94 0.94 0.92 0.59 0.74 0.95 -23.20%
Adjusted Per Share Value based on latest NOSH - 1,006,640
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 93.62 80.64 77.89 98.93 75.68 46.75 27.76 125.38%
EPS -23.22 2.81 2.23 1.96 -12.17 -5.28 -9.47 82.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4888 0.7181 0.7184 0.7038 0.4246 0.5253 0.6682 -18.86%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.85 0.85 0.62 0.56 0.62 0.62 0.43 -
P/RPS 0.69 0.81 0.61 0.43 0.59 0.94 1.09 -26.33%
P/EPS -2.80 23.10 21.23 21.88 -3.67 -8.33 -3.19 -8.34%
EY -35.77 4.33 4.71 4.57 -27.28 -12.00 -31.30 9.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.90 0.66 0.61 1.05 0.84 0.45 106.35%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 22/05/07 28/02/07 21/11/06 17/08/06 31/05/06 28/02/06 -
Price 0.79 0.93 0.82 0.61 0.59 0.67 0.60 -
P/RPS 0.64 0.88 0.80 0.47 0.56 1.02 1.52 -43.91%
P/EPS -2.60 25.27 28.08 23.83 -3.49 -9.01 -4.46 -30.28%
EY -38.48 3.96 3.56 4.20 -28.67 -11.10 -22.43 43.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.99 0.87 0.66 1.00 0.91 0.63 56.40%

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