[LIONCOR] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 16.34%
YoY- -616.15%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 3,433,595 3,703,121 2,961,587 2,658,459 2,437,003 3,099,585 4,291,565 -13.80%
PBT 62,686 -144,654 -775,152 -1,342,991 -1,577,680 -1,256,167 -784,562 -
Tax 10,482 -7,482 17,466 26,014 39,976 40,695 34,481 -54.75%
NP 73,168 -152,136 -757,686 -1,316,977 -1,537,704 -1,215,472 -750,081 -
-
NP to SH 49,273 -112,812 -579,560 -1,078,028 -1,288,657 -1,041,527 -679,720 -
-
Tax Rate -16.72% - - - - - - -
Total Cost 3,360,427 3,855,257 3,719,273 3,975,436 3,974,707 4,315,057 5,041,646 -23.67%
-
Net Worth 360,673 418,527 324,752 322,578 304,214 531,962 653,248 -32.67%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 360,673 418,527 324,752 322,578 304,214 531,962 653,248 -32.67%
NOSH 1,898,282 1,902,398 1,910,309 1,897,517 1,901,340 1,899,864 1,333,161 26.53%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.13% -4.11% -25.58% -49.54% -63.10% -39.21% -17.48% -
ROE 13.66% -26.95% -178.46% -334.19% -423.60% -195.79% -104.05% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 180.88 194.66 155.03 140.10 128.17 163.15 321.91 -31.88%
EPS 2.60 -5.93 -30.34 -56.81 -67.78 -54.82 -50.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.22 0.17 0.17 0.16 0.28 0.49 -46.79%
Adjusted Per Share Value based on latest NOSH - 1,897,517
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 260.93 281.41 225.06 202.02 185.19 235.55 326.13 -13.80%
EPS 3.74 -8.57 -44.04 -81.92 -97.93 -79.15 -51.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2741 0.3181 0.2468 0.2451 0.2312 0.4043 0.4964 -32.67%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.29 0.28 0.33 0.31 0.39 0.44 0.17 -
P/RPS 0.16 0.14 0.21 0.22 0.30 0.27 0.05 116.99%
P/EPS 11.17 -4.72 -1.09 -0.55 -0.58 -0.80 -0.33 -
EY 8.95 -21.18 -91.93 -183.27 -173.79 -124.59 -299.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.27 1.94 1.82 2.44 1.57 0.35 167.11%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 24/08/10 25/05/10 24/02/10 16/11/09 27/08/09 28/05/09 -
Price 0.27 0.28 0.26 0.33 0.39 0.41 0.50 -
P/RPS 0.15 0.14 0.17 0.24 0.30 0.25 0.16 -4.20%
P/EPS 10.40 -4.72 -0.86 -0.58 -0.58 -0.75 -0.98 -
EY 9.61 -21.18 -116.69 -172.16 -173.79 -133.71 -101.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.27 1.53 1.94 2.44 1.46 1.02 24.65%

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