[LIONCOR] QoQ TTM Result on 30-Sep-2008 [#1]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 181.61%
YoY- 117.46%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 3,099,585 4,291,565 5,091,460 5,557,094 5,233,782 4,865,363 4,605,503 -23.22%
PBT -1,256,167 -784,562 -182,859 40,521 9,992 -219,395 -229,436 210.96%
Tax 40,695 34,481 27,957 14,908 14,852 -20,685 -16,091 -
NP -1,215,472 -750,081 -154,902 55,429 24,844 -240,080 -245,527 190.75%
-
NP to SH -1,041,527 -679,720 -150,530 41,425 14,710 -246,255 -258,513 153.41%
-
Tax Rate - - - -36.79% -148.64% - - -
Total Cost 4,315,057 5,041,646 5,246,362 5,501,665 5,208,938 5,105,443 4,851,030 -7.51%
-
Net Worth 531,962 653,248 502,662 704,077 673,874 703,599 656,581 -13.10%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 531,962 653,248 502,662 704,077 673,874 703,599 656,581 -13.10%
NOSH 1,899,864 1,333,161 1,005,325 1,005,824 1,005,783 1,005,142 1,010,124 52.42%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -39.21% -17.48% -3.04% 1.00% 0.47% -4.93% -5.33% -
ROE -195.79% -104.05% -29.95% 5.88% 2.18% -35.00% -39.37% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 163.15 321.91 506.45 552.49 520.37 484.05 455.93 -49.62%
EPS -54.82 -50.99 -14.97 4.12 1.46 -24.50 -25.59 66.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.49 0.50 0.70 0.67 0.70 0.65 -42.99%
Adjusted Per Share Value based on latest NOSH - 1,005,824
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 235.55 326.13 386.91 422.30 397.73 369.73 349.99 -23.22%
EPS -79.15 -51.65 -11.44 3.15 1.12 -18.71 -19.65 153.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4043 0.4964 0.382 0.535 0.5121 0.5347 0.499 -13.10%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.44 0.17 0.22 0.38 0.56 0.44 0.77 -
P/RPS 0.27 0.05 0.04 0.07 0.11 0.09 0.17 36.16%
P/EPS -0.80 -0.33 -1.47 9.23 38.29 -1.80 -3.01 -58.69%
EY -124.59 -299.92 -68.06 10.84 2.61 -55.68 -33.24 141.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.35 0.44 0.54 0.84 0.63 1.18 20.99%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 26/02/09 18/11/08 28/08/08 29/05/08 26/02/08 -
Price 0.41 0.50 0.19 0.24 0.49 0.70 0.54 -
P/RPS 0.25 0.16 0.04 0.04 0.09 0.14 0.12 63.19%
P/EPS -0.75 -0.98 -1.27 5.83 33.50 -2.86 -2.11 -49.85%
EY -133.71 -101.97 -78.81 17.16 2.98 -35.00 -47.39 99.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.02 0.38 0.34 0.73 1.00 0.83 45.76%

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