[LIONCOR] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 37.86%
YoY- 67.74%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,581,409 1,407,142 1,214,886 1,086,415 1,081,110 1,035,580 1,041,064 32.04%
PBT -92,722 -133,323 -138,260 -129,059 -206,320 -266,159 -330,744 -57.06%
Tax 17,112 33,880 35,548 80,617 183,708 259,455 330,744 -86.04%
NP -75,610 -99,443 -102,712 -48,442 -22,612 -6,704 0 -
-
NP to SH -75,610 -99,443 -102,712 -95,459 -153,611 -196,866 -247,121 -54.49%
-
Tax Rate - - - - - - - -
Total Cost 1,657,019 1,506,585 1,317,598 1,134,857 1,103,722 1,042,284 1,041,064 36.20%
-
Net Worth 0 -487,843 -490,077 -431,719 -409,585 -398,221 -394,935 -
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 0 -487,843 -490,077 -431,719 -409,585 -398,221 -394,935 -
NOSH 183,025 182,712 182,864 182,932 182,850 182,670 182,840 0.06%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -4.78% -7.07% -8.45% -4.46% -2.09% -0.65% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 864.04 770.14 664.36 593.89 591.25 566.91 569.38 31.95%
EPS -41.31 -54.43 -56.17 -52.18 -84.01 -107.77 -135.16 -54.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -2.67 -2.68 -2.36 -2.24 -2.18 -2.16 -
Adjusted Per Share Value based on latest NOSH - 182,932
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 120.18 106.93 92.32 82.56 82.16 78.70 79.11 32.04%
EPS -5.75 -7.56 -7.81 -7.25 -11.67 -14.96 -18.78 -54.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -0.3707 -0.3724 -0.3281 -0.3113 -0.3026 -0.3001 -
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.54 0.58 0.63 0.52 0.43 0.41 0.54 -
P/RPS 0.06 0.08 0.09 0.09 0.07 0.07 0.09 -23.62%
P/EPS -1.31 -1.07 -1.12 -1.00 -0.51 -0.38 -0.40 120.05%
EY -76.50 -93.84 -89.16 -100.35 -195.37 -262.86 -250.29 -54.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 27/11/02 22/08/02 21/05/02 22/02/02 29/11/01 30/08/01 -
Price 0.57 0.59 0.54 0.71 0.49 0.53 0.62 -
P/RPS 0.07 0.08 0.08 0.12 0.08 0.09 0.11 -25.95%
P/EPS -1.38 -1.08 -0.96 -1.36 -0.58 -0.49 -0.46 107.59%
EY -72.48 -92.25 -104.02 -73.50 -171.45 -203.34 -217.99 -51.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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