[LIONCOR] QoQ TTM Result on 30-Jun-2013 [#4]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 50.19%
YoY- 46.74%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 2,557,361 2,672,839 2,375,039 2,591,833 2,808,055 2,777,587 3,254,740 -14.86%
PBT -268,374 -255,248 -354,665 -354,864 -655,090 -656,526 -585,125 -40.55%
Tax -35,241 -16,490 7,083 28,208 88,055 85,603 74,013 -
NP -303,615 -271,738 -347,582 -326,656 -567,035 -570,923 -511,112 -29.35%
-
NP to SH -212,673 -188,450 -256,910 -245,618 -493,119 -500,592 -451,407 -39.48%
-
Tax Rate - - - - - - - -
Total Cost 2,860,976 2,944,577 2,722,621 2,918,489 3,375,090 3,348,510 3,765,852 -16.75%
-
Net Worth -13,156 78,990 105,292 198,140 197,295 263,305 368,635 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth -13,156 78,990 105,292 198,140 197,295 263,305 368,635 -
NOSH 1,315,609 1,316,507 1,316,151 1,320,933 1,315,306 1,316,528 1,316,556 -0.04%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -11.87% -10.17% -14.63% -12.60% -20.19% -20.55% -15.70% -
ROE 0.00% -238.57% -244.00% -123.96% -249.94% -190.12% -122.45% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 194.39 203.02 180.45 196.21 213.49 210.98 247.22 -14.82%
EPS -16.17 -14.31 -19.52 -18.59 -37.49 -38.02 -34.29 -39.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.01 0.06 0.08 0.15 0.15 0.20 0.28 -
Adjusted Per Share Value based on latest NOSH - 1,320,933
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 194.34 203.12 180.49 196.96 213.39 211.08 247.34 -14.86%
EPS -16.16 -14.32 -19.52 -18.67 -37.47 -38.04 -34.30 -39.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.01 0.06 0.08 0.1506 0.1499 0.2001 0.2801 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.075 0.08 0.185 0.225 0.25 0.25 0.23 -
P/RPS 0.04 0.04 0.10 0.11 0.12 0.12 0.09 -41.79%
P/EPS -0.46 -0.56 -0.95 -1.21 -0.67 -0.66 -0.67 -22.19%
EY -215.54 -178.93 -105.51 -82.64 -149.96 -152.09 -149.07 27.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.33 2.31 1.50 1.67 1.25 0.82 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 26/02/14 26/11/13 27/08/13 28/05/13 26/02/13 27/11/12 -
Price 0.075 0.085 0.10 0.195 0.27 0.245 0.24 -
P/RPS 0.04 0.04 0.06 0.10 0.13 0.12 0.10 -45.74%
P/EPS -0.46 -0.59 -0.51 -1.05 -0.72 -0.64 -0.70 -24.43%
EY -215.54 -168.40 -195.20 -95.36 -138.85 -155.20 -142.86 31.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.42 1.25 1.30 1.80 1.23 0.86 -

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