[LIONCOR] QoQ TTM Result on 30-Jun-2004 [#4]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 41.92%
YoY- -22.35%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 3,728,003 3,342,811 2,916,763 2,445,442 2,167,870 1,893,308 1,805,052 62.10%
PBT 322,229 330,360 280,825 100,427 83,136 57,877 101,068 116.46%
Tax -79,000 -84,486 -77,918 -57,196 -52,674 -53,417 -60,541 19.39%
NP 243,229 245,874 202,907 43,231 30,462 4,460 40,527 229.89%
-
NP to SH 243,229 245,874 202,907 43,231 30,462 4,460 40,527 229.89%
-
Tax Rate 24.52% 25.57% 27.75% 56.95% 63.36% 92.29% 59.90% -
Total Cost 3,484,774 3,096,937 2,713,856 2,402,211 2,137,408 1,888,848 1,764,525 57.34%
-
Net Worth 277,472 220,993 193,023 45,908 -18,387 -82,770 -64,403 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 277,472 220,993 193,023 45,908 -18,387 -82,770 -64,403 -
NOSH 924,907 920,807 919,159 918,166 919,385 919,673 920,049 0.35%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 6.52% 7.36% 6.96% 1.77% 1.41% 0.24% 2.25% -
ROE 87.66% 111.26% 105.12% 94.17% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 403.07 363.03 317.33 266.34 235.80 205.87 196.19 61.53%
EPS 26.30 26.70 22.08 4.71 3.31 0.48 4.40 229.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.24 0.21 0.05 -0.02 -0.09 -0.07 -
Adjusted Per Share Value based on latest NOSH - 918,166
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 283.30 254.03 221.65 185.84 164.74 143.88 137.17 62.10%
EPS 18.48 18.68 15.42 3.29 2.31 0.34 3.08 229.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2109 0.1679 0.1467 0.0349 -0.014 -0.0629 -0.0489 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.05 1.77 0.90 0.61 0.77 0.52 0.80 -
P/RPS 0.26 0.49 0.28 0.23 0.33 0.25 0.41 -26.16%
P/EPS 3.99 6.63 4.08 12.96 23.24 107.23 18.16 -63.55%
EY 25.05 15.09 24.53 7.72 4.30 0.93 5.51 174.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 7.38 4.29 12.20 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 23/02/05 25/11/04 25/08/04 25/05/04 26/02/04 19/11/03 -
Price 1.02 1.31 1.46 0.78 0.62 0.78 0.70 -
P/RPS 0.25 0.36 0.46 0.29 0.26 0.38 0.36 -21.56%
P/EPS 3.88 4.91 6.61 16.57 18.71 160.84 15.89 -60.89%
EY 25.78 20.38 15.12 6.04 5.34 0.62 6.29 155.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 5.46 6.95 15.60 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