[LIONCOR] QoQ Quarter Result on 31-Mar-2010 [#3]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -30.74%
YoY- 103.86%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 728,471 525,159 1,149,914 824,240 934,282 794,685 408,380 46.92%
PBT -175,307 -81,338 109,393 16,268 18,363 -288,678 -521,105 -51.53%
Tax 46,676 18,182 -7,523 -452 275 218 17,425 92.53%
NP -128,631 -63,156 101,870 15,816 18,638 -288,460 -503,680 -59.64%
-
NP to SH -98,586 -56,379 60,367 18,530 26,755 -218,464 -406,381 -61.00%
-
Tax Rate - - 6.88% 2.78% -1.50% - - -
Total Cost 857,102 588,315 1,048,044 808,424 915,644 1,083,145 912,060 -4.04%
-
Net Worth 246,939 360,673 418,527 324,752 322,578 304,214 531,962 -39.96%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 246,939 360,673 418,527 324,752 322,578 304,214 531,962 -39.96%
NOSH 1,899,537 1,898,282 1,902,398 1,910,309 1,897,517 1,901,340 1,899,864 -0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -17.66% -12.03% 8.86% 1.92% 1.99% -36.30% -123.34% -
ROE -39.92% -15.63% 14.42% 5.71% 8.29% -71.81% -76.39% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 38.35 27.66 60.45 43.15 49.24 41.80 21.50 46.92%
EPS -5.19 -2.97 3.18 0.97 1.41 -11.49 -21.39 -60.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.19 0.22 0.17 0.17 0.16 0.28 -39.95%
Adjusted Per Share Value based on latest NOSH - 1,910,309
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 55.36 39.91 87.39 62.64 71.00 60.39 31.03 46.94%
EPS -7.49 -4.28 4.59 1.41 2.03 -16.60 -30.88 -61.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1877 0.2741 0.3181 0.2468 0.2451 0.2312 0.4043 -39.95%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.26 0.29 0.28 0.33 0.31 0.39 0.44 -
P/RPS 0.68 1.05 0.46 0.76 0.63 0.93 2.05 -51.98%
P/EPS -5.01 -9.76 8.82 34.02 21.99 -3.39 -2.06 80.55%
EY -19.96 -10.24 11.33 2.94 4.55 -29.46 -48.61 -44.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.53 1.27 1.94 1.82 2.44 1.57 17.46%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 29/11/10 24/08/10 25/05/10 24/02/10 16/11/09 27/08/09 -
Price 0.35 0.27 0.28 0.26 0.33 0.39 0.41 -
P/RPS 0.91 0.98 0.46 0.60 0.67 0.93 1.91 -38.91%
P/EPS -6.74 -9.09 8.82 26.80 23.40 -3.39 -1.92 130.45%
EY -14.83 -11.00 11.33 3.73 4.27 -29.46 -52.17 -56.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 1.42 1.27 1.53 1.94 2.44 1.46 50.12%

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