[LIONCOR] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -69.51%
YoY- 77.75%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 3,454,281 3,269,018 3,118,550 3,234,746 3,227,784 3,433,595 3,703,121 -4.51%
PBT -306,564 -406,183 -348,481 -197,220 -130,984 62,686 -144,654 64.76%
Tax 31,884 66,149 64,871 65,265 56,883 10,482 -7,482 -
NP -274,680 -340,034 -283,610 -131,955 -74,101 73,168 -152,136 48.11%
-
NP to SH -228,744 -274,879 -233,907 -128,944 -76,068 49,273 -112,812 59.99%
-
Tax Rate - - - - - -16.72% - -
Total Cost 3,728,961 3,609,052 3,402,160 3,366,701 3,301,885 3,360,427 3,855,257 -2.19%
-
Net Worth 19,003 76,055 171,075 208,732 246,939 360,673 418,527 -87.20%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 19,003 76,055 171,075 208,732 246,939 360,673 418,527 -87.20%
NOSH 1,900,398 1,901,386 1,900,843 1,897,569 1,899,537 1,898,282 1,902,398 -0.06%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -7.95% -10.40% -9.09% -4.08% -2.30% 2.13% -4.11% -
ROE -1,203.66% -361.42% -136.73% -61.77% -30.80% 13.66% -26.95% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 181.77 171.93 164.06 170.47 169.92 180.88 194.66 -4.45%
EPS -12.04 -14.46 -12.31 -6.80 -4.00 2.60 -5.93 60.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 0.04 0.09 0.11 0.13 0.19 0.22 -87.19%
Adjusted Per Share Value based on latest NOSH - 1,897,569
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 262.50 248.42 236.99 245.82 245.29 260.93 281.41 -4.51%
EPS -17.38 -20.89 -17.78 -9.80 -5.78 3.74 -8.57 60.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0144 0.0578 0.13 0.1586 0.1877 0.2741 0.3181 -87.22%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.18 0.17 0.29 0.34 0.26 0.29 0.28 -
P/RPS 0.10 0.10 0.18 0.20 0.15 0.16 0.14 -20.04%
P/EPS -1.50 -1.18 -2.36 -5.00 -6.49 11.17 -4.72 -53.33%
EY -66.87 -85.04 -42.43 -19.99 -15.40 8.95 -21.18 114.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 18.00 4.25 3.22 3.09 2.00 1.53 1.27 482.83%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 22/11/11 25/08/11 24/05/11 23/02/11 29/11/10 24/08/10 -
Price 0.18 0.20 0.23 0.28 0.35 0.27 0.28 -
P/RPS 0.10 0.12 0.14 0.16 0.21 0.15 0.14 -20.04%
P/EPS -1.50 -1.38 -1.87 -4.12 -8.74 10.40 -4.72 -53.33%
EY -66.87 -72.28 -53.50 -24.27 -11.44 9.61 -21.18 114.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 18.00 5.00 2.56 2.55 2.69 1.42 1.27 482.83%

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