[LIONCOR] QoQ 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- 330.71%
YoY- 149.82%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 443,158 485,017 399,725 477,152 475,946 376,785 251,526 45.82%
PBT -10,195 45,185 44,877 21,201 688 -77,464 -37,147 -57.73%
Tax -8,390 -20,401 -18,474 -13,276 -4,123 23,194 11,317 -
NP -18,585 24,784 26,403 7,925 -3,435 -54,270 -25,830 -19.68%
-
NP to SH -18,585 24,784 26,403 7,925 -3,435 -54,270 -25,830 -19.68%
-
Tax Rate - 45.15% 41.17% 62.62% 599.27% - - -
Total Cost 461,743 460,233 373,322 469,227 479,381 431,055 277,356 40.42%
-
Net Worth -64,403 -55,218 -40,065 0 -487,843 -490,077 -431,719 -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 -55,218 -40,065 0 -487,843 -490,077 -431,719 -71.83%
NOSH 920,049 920,303 400,652 183,025 182,712 182,864 182,932 193.26%
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% 5.11% 6.61% 1.66% -0.72% -14.40% -10.27% -
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 52.70 99.77 260.70 260.49 206.05 137.50 -50.27%
EPS -2.02 2.70 6.59 6.19 -2.68 -42.39 -20.18 -78.41%
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 36.86 30.38 36.26 36.17 28.63 19.11 45.85%
EPS -1.41 1.88 2.01 0.60 -0.26 -4.12 -1.96 -19.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0489 -0.042 -0.0304 0.00 -0.3707 -0.3724 -0.3281 -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 1.29 0.69 0.21 0.22 0.31 0.38 166.98%
P/EPS -39.60 25.25 10.47 12.47 -30.85 -2.12 -3.68 386.71%
EY -2.52 3.96 9.55 8.02 -3.24 -47.11 -27.15 -79.47%
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 1.78 0.61 0.22 0.23 0.26 0.52 97.98%
P/EPS -34.65 34.90 9.26 13.16 -31.38 -1.82 -5.03 261.61%
EY -2.89 2.86 10.80 7.60 -3.19 -54.96 -19.89 -72.32%
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