[LIONCOR] QoQ TTM Result on 30-Jun-2006 [#4]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
17-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -85.84%
YoY- -274.0%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 4,383,886 3,937,931 3,278,255 2,507,212 2,522,950 2,967,237 3,593,378 14.18%
PBT -90,370 -307,698 -477,489 -556,767 -417,219 -177,977 -11,989 284.91%
Tax 32,879 130,786 129,909 126,178 190,834 74,516 58,508 -31.92%
NP -57,491 -176,912 -347,580 -430,589 -226,385 -103,461 46,519 -
-
NP to SH -68,046 -174,545 -328,503 -403,267 -217,000 -97,735 41,680 -
-
Tax Rate - - - - - - - -
Total Cost 4,441,377 4,114,843 3,625,835 2,937,801 2,749,335 3,070,698 3,546,859 16.19%
-
Net Worth 944,955 945,408 926,109 558,747 691,313 879,349 324,156 104.19%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 944,955 945,408 926,109 558,747 691,313 879,349 324,156 104.19%
NOSH 1,005,271 1,005,753 1,006,640 947,030 934,206 925,631 926,162 5.62%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -1.31% -4.49% -10.60% -17.17% -8.97% -3.49% 1.29% -
ROE -7.20% -18.46% -35.47% -72.17% -31.39% -11.11% 12.86% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 436.09 391.54 325.66 264.74 270.06 320.56 387.99 8.11%
EPS -6.77 -17.35 -32.63 -42.58 -23.23 -10.56 4.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.94 0.92 0.59 0.74 0.95 0.35 93.33%
Adjusted Per Share Value based on latest NOSH - 947,030
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 333.14 299.25 249.12 190.53 191.73 225.49 273.07 14.18%
EPS -5.17 -13.26 -24.96 -30.65 -16.49 -7.43 3.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7181 0.7184 0.7038 0.4246 0.5253 0.6682 0.2463 104.21%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.85 0.62 0.56 0.62 0.62 0.43 0.68 -
P/RPS 0.19 0.16 0.17 0.23 0.23 0.13 0.18 3.67%
P/EPS -12.56 -3.57 -1.72 -1.46 -2.67 -4.07 15.11 -
EY -7.96 -27.99 -58.27 -68.68 -37.46 -24.56 6.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.66 0.61 1.05 0.84 0.45 1.94 -40.10%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 28/02/07 21/11/06 17/08/06 31/05/06 28/02/06 28/11/05 -
Price 0.93 0.82 0.61 0.59 0.67 0.60 0.56 -
P/RPS 0.21 0.21 0.19 0.22 0.25 0.19 0.14 31.06%
P/EPS -13.74 -4.72 -1.87 -1.39 -2.88 -5.68 12.44 -
EY -7.28 -21.16 -53.50 -72.17 -34.67 -17.60 8.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.87 0.66 1.00 0.91 0.63 1.60 -27.40%

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