[LIONCOR] QoQ 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- -154.3%
YoY- -940.4%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,301,814 995,934 615,192 365,315 530,771 1,011,672 1,059,479 14.70%
PBT 26,251 -188,060 -177,237 -138,443 -53,027 -48,512 62,005 -43.58%
Tax 7,017 15,531 104,073 3,288 3,286 80,187 -12,245 -
NP 33,268 -172,529 -73,164 -135,155 -49,741 31,675 49,760 -23.52%
-
NP to SH 25,770 -160,178 -69,505 -124,590 -48,994 26,089 49,760 -35.48%
-
Tax Rate -26.73% - - - - - 19.75% -
Total Cost 1,268,546 1,168,463 688,356 500,470 580,512 979,997 1,009,719 16.41%
-
Net Worth 926,109 558,747 691,313 879,349 324,156 314,854 277,472 123.17%
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 926,109 558,747 691,313 879,349 324,156 314,854 277,472 123.17%
NOSH 1,006,640 947,030 934,206 925,631 926,162 926,042 924,907 5.80%
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% -17.32% -11.89% -37.00% -9.37% 3.13% 4.70% -
ROE 2.78% -28.67% -10.05% -14.17% -15.11% 8.29% 17.93% -
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 129.32 105.16 65.85 39.47 57.31 109.25 114.55 8.41%
EPS 2.56 -16.92 -7.44 -13.46 -5.29 2.82 5.38 -39.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.59 0.74 0.95 0.35 0.34 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 75.68 46.75 27.76 40.33 76.88 80.51 14.70%
EPS 1.96 -12.17 -5.28 -9.47 -3.72 1.98 3.78 -35.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7038 0.4246 0.5253 0.6682 0.2463 0.2393 0.2109 123.14%
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 0.59 0.94 1.09 1.19 0.83 0.92 -39.74%
P/EPS 21.88 -3.67 -8.33 -3.19 -12.85 32.30 19.52 7.89%
EY 4.57 -27.28 -12.00 -31.30 -7.78 3.10 5.12 -7.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.05 0.84 0.45 1.94 2.68 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 0.56 1.02 1.52 0.98 0.74 0.89 -34.64%
P/EPS 23.83 -3.49 -9.01 -4.46 -10.59 28.75 18.96 16.44%
EY 4.20 -28.67 -11.10 -22.43 -9.45 3.48 5.27 -14.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.00 0.91 0.63 1.60 2.38 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