[LIONCOR] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 61.02%
YoY- 68.64%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 4,605,503 4,452,034 4,619,893 4,383,886 3,937,931 3,278,255 2,507,212 49.82%
PBT -229,436 -205,142 -181,197 -90,370 -307,698 -477,489 -556,767 -44.53%
Tax -16,091 -13,114 -6,978 32,879 130,786 129,909 126,178 -
NP -245,527 -218,256 -188,175 -57,491 -176,912 -347,580 -430,589 -31.16%
-
NP to SH -258,513 -237,226 -213,407 -68,046 -174,545 -328,503 -403,267 -25.59%
-
Tax Rate - - - - - - - -
Total Cost 4,851,030 4,670,290 4,808,068 4,441,377 4,114,843 3,625,835 2,937,801 39.57%
-
Net Worth 656,581 667,447 643,207 944,955 945,408 926,109 558,747 11.32%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 656,581 667,447 643,207 944,955 945,408 926,109 558,747 11.32%
NOSH 1,010,124 1,026,842 1,005,011 1,005,271 1,005,753 1,006,640 947,030 4.38%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -5.33% -4.90% -4.07% -1.31% -4.49% -10.60% -17.17% -
ROE -39.37% -35.54% -33.18% -7.20% -18.46% -35.47% -72.17% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 455.93 433.57 459.69 436.09 391.54 325.66 264.74 43.53%
EPS -25.59 -23.10 -21.23 -6.77 -17.35 -32.63 -42.58 -28.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.64 0.94 0.94 0.92 0.59 6.65%
Adjusted Per Share Value based on latest NOSH - 1,005,271
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 349.99 338.32 351.08 333.14 299.25 249.12 190.53 49.82%
EPS -19.65 -18.03 -16.22 -5.17 -13.26 -24.96 -30.65 -25.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.499 0.5072 0.4888 0.7181 0.7184 0.7038 0.4246 11.33%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.77 0.65 0.85 0.85 0.62 0.56 0.62 -
P/RPS 0.17 0.15 0.18 0.19 0.16 0.17 0.23 -18.20%
P/EPS -3.01 -2.81 -4.00 -12.56 -3.57 -1.72 -1.46 61.77%
EY -33.24 -35.54 -24.98 -7.96 -27.99 -58.27 -68.68 -38.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.00 1.33 0.90 0.66 0.61 1.05 8.06%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 29/11/07 29/08/07 22/05/07 28/02/07 21/11/06 17/08/06 -
Price 0.54 0.77 0.79 0.93 0.82 0.61 0.59 -
P/RPS 0.12 0.18 0.17 0.21 0.21 0.19 0.22 -33.16%
P/EPS -2.11 -3.33 -3.72 -13.74 -4.72 -1.87 -1.39 31.98%
EY -47.39 -30.00 -26.88 -7.28 -21.16 -53.50 -72.17 -24.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.18 1.23 0.99 0.87 0.66 1.00 -11.65%

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