[LIONCOR] QoQ TTM Result on 30-Jun-2009 [#4]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -53.23%
YoY- -7180.4%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 2,961,587 2,658,459 2,437,003 3,099,585 4,291,565 5,091,460 5,557,094 -34.29%
PBT -775,152 -1,342,991 -1,577,680 -1,256,167 -784,562 -182,859 40,521 -
Tax 17,466 26,014 39,976 40,695 34,481 27,957 14,908 11.14%
NP -757,686 -1,316,977 -1,537,704 -1,215,472 -750,081 -154,902 55,429 -
-
NP to SH -579,560 -1,078,028 -1,288,657 -1,041,527 -679,720 -150,530 41,425 -
-
Tax Rate - - - - - - -36.79% -
Total Cost 3,719,273 3,975,436 3,974,707 4,315,057 5,041,646 5,246,362 5,501,665 -22.99%
-
Net Worth 324,752 322,578 304,214 531,962 653,248 502,662 704,077 -40.33%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 324,752 322,578 304,214 531,962 653,248 502,662 704,077 -40.33%
NOSH 1,910,309 1,897,517 1,901,340 1,899,864 1,333,161 1,005,325 1,005,824 53.42%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -25.58% -49.54% -63.10% -39.21% -17.48% -3.04% 1.00% -
ROE -178.46% -334.19% -423.60% -195.79% -104.05% -29.95% 5.88% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 155.03 140.10 128.17 163.15 321.91 506.45 552.49 -57.17%
EPS -30.34 -56.81 -67.78 -54.82 -50.99 -14.97 4.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.16 0.28 0.49 0.50 0.70 -61.10%
Adjusted Per Share Value based on latest NOSH - 1,899,864
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 225.06 202.02 185.19 235.55 326.13 386.91 422.30 -34.29%
EPS -44.04 -81.92 -97.93 -79.15 -51.65 -11.44 3.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2468 0.2451 0.2312 0.4043 0.4964 0.382 0.535 -40.32%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.33 0.31 0.39 0.44 0.17 0.22 0.38 -
P/RPS 0.21 0.22 0.30 0.27 0.05 0.04 0.07 108.14%
P/EPS -1.09 -0.55 -0.58 -0.80 -0.33 -1.47 9.23 -
EY -91.93 -183.27 -173.79 -124.59 -299.92 -68.06 10.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.82 2.44 1.57 0.35 0.44 0.54 134.75%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 24/02/10 16/11/09 27/08/09 28/05/09 26/02/09 18/11/08 -
Price 0.26 0.33 0.39 0.41 0.50 0.19 0.24 -
P/RPS 0.17 0.24 0.30 0.25 0.16 0.04 0.04 162.60%
P/EPS -0.86 -0.58 -0.58 -0.75 -0.98 -1.27 5.83 -
EY -116.69 -172.16 -173.79 -133.71 -101.97 -78.81 17.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.94 2.44 1.46 1.02 0.38 0.34 172.81%

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