[LIONCOR] QoQ Quarter Result on 31-Mar-2006 [#3]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 44.21%
YoY- -239.68%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,024,991 1,301,814 995,934 615,192 365,315 530,771 1,011,672 0.87%
PBT 31,348 26,251 -188,060 -177,237 -138,443 -53,027 -48,512 -
Tax 4,165 7,017 15,531 104,073 3,288 3,286 80,187 -86.00%
NP 35,513 33,268 -172,529 -73,164 -135,155 -49,741 31,675 7.90%
-
NP to SH 29,368 25,770 -160,178 -69,505 -124,590 -48,994 26,089 8.18%
-
Tax Rate -13.29% -26.73% - - - - - -
Total Cost 989,478 1,268,546 1,168,463 688,356 500,470 580,512 979,997 0.64%
-
Net Worth 945,408 926,109 558,747 691,313 879,349 324,156 314,854 107.71%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 945,408 926,109 558,747 691,313 879,349 324,156 314,854 107.71%
NOSH 1,005,753 1,006,640 947,030 934,206 925,631 926,162 926,042 5.64%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.46% 2.56% -17.32% -11.89% -37.00% -9.37% 3.13% -
ROE 3.11% 2.78% -28.67% -10.05% -14.17% -15.11% 8.29% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 101.91 129.32 105.16 65.85 39.47 57.31 109.25 -4.51%
EPS 2.92 2.56 -16.92 -7.44 -13.46 -5.29 2.82 2.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.92 0.59 0.74 0.95 0.35 0.34 96.62%
Adjusted Per Share Value based on latest NOSH - 934,206
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 77.89 98.93 75.68 46.75 27.76 40.33 76.88 0.87%
EPS 2.23 1.96 -12.17 -5.28 -9.47 -3.72 1.98 8.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7184 0.7038 0.4246 0.5253 0.6682 0.2463 0.2393 107.68%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.62 0.56 0.62 0.62 0.43 0.68 0.91 -
P/RPS 0.61 0.43 0.59 0.94 1.09 1.19 0.83 -18.51%
P/EPS 21.23 21.88 -3.67 -8.33 -3.19 -12.85 32.30 -24.34%
EY 4.71 4.57 -27.28 -12.00 -31.30 -7.78 3.10 32.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.61 1.05 0.84 0.45 1.94 2.68 -60.61%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 21/11/06 17/08/06 31/05/06 28/02/06 28/11/05 23/08/05 -
Price 0.82 0.61 0.59 0.67 0.60 0.56 0.81 -
P/RPS 0.80 0.47 0.56 1.02 1.52 0.98 0.74 5.31%
P/EPS 28.08 23.83 -3.49 -9.01 -4.46 -10.59 28.75 -1.55%
EY 3.56 4.20 -28.67 -11.10 -22.43 -9.45 3.48 1.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.66 1.00 0.91 0.63 1.60 2.38 -48.78%

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