[LIONCOR] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -254.38%
YoY- 92.94%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 3,269,018 3,118,550 3,234,746 3,227,784 3,433,595 3,703,121 2,961,587 6.79%
PBT -406,183 -348,481 -197,220 -130,984 62,686 -144,654 -775,152 -34.97%
Tax 66,149 64,871 65,265 56,883 10,482 -7,482 17,466 142.77%
NP -340,034 -283,610 -131,955 -74,101 73,168 -152,136 -757,686 -41.35%
-
NP to SH -274,879 -233,907 -128,944 -76,068 49,273 -112,812 -579,560 -39.15%
-
Tax Rate - - - - -16.72% - - -
Total Cost 3,609,052 3,402,160 3,366,701 3,301,885 3,360,427 3,855,257 3,719,273 -1.98%
-
Net Worth 76,055 171,075 208,732 246,939 360,673 418,527 324,752 -61.97%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 76,055 171,075 208,732 246,939 360,673 418,527 324,752 -61.97%
NOSH 1,901,386 1,900,843 1,897,569 1,899,537 1,898,282 1,902,398 1,910,309 -0.31%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -10.40% -9.09% -4.08% -2.30% 2.13% -4.11% -25.58% -
ROE -361.42% -136.73% -61.77% -30.80% 13.66% -26.95% -178.46% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 171.93 164.06 170.47 169.92 180.88 194.66 155.03 7.13%
EPS -14.46 -12.31 -6.80 -4.00 2.60 -5.93 -30.34 -38.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.09 0.11 0.13 0.19 0.22 0.17 -61.85%
Adjusted Per Share Value based on latest NOSH - 1,899,537
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 248.42 236.99 245.82 245.29 260.93 281.41 225.06 6.79%
EPS -20.89 -17.78 -9.80 -5.78 3.74 -8.57 -44.04 -39.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0578 0.13 0.1586 0.1877 0.2741 0.3181 0.2468 -61.97%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.17 0.29 0.34 0.26 0.29 0.28 0.33 -
P/RPS 0.10 0.18 0.20 0.15 0.16 0.14 0.21 -38.99%
P/EPS -1.18 -2.36 -5.00 -6.49 11.17 -4.72 -1.09 5.42%
EY -85.04 -42.43 -19.99 -15.40 8.95 -21.18 -91.93 -5.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.25 3.22 3.09 2.00 1.53 1.27 1.94 68.59%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 25/08/11 24/05/11 23/02/11 29/11/10 24/08/10 25/05/10 -
Price 0.20 0.23 0.28 0.35 0.27 0.28 0.26 -
P/RPS 0.12 0.14 0.16 0.21 0.15 0.14 0.17 -20.70%
P/EPS -1.38 -1.87 -4.12 -8.74 10.40 -4.72 -0.86 37.02%
EY -72.28 -53.50 -24.27 -11.44 9.61 -21.18 -116.69 -27.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 2.56 2.55 2.69 1.42 1.27 1.53 120.05%

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