[LIONCOR] YoY Annualized Quarter Result on 30-Jun-2002 [#4]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -59.02%
YoY- 58.44%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 3,977,086 2,445,442 1,837,840 1,214,669 1,041,064 329,892 179,533 -3.23%
PBT 211,241 100,427 111,951 -138,260 -330,744 -267,733 -288,889 -
Tax 53,719 -57,196 -56,274 35,548 330,744 267,733 288,889 1.80%
NP 264,960 43,231 55,677 -102,712 0 0 0 -100.00%
-
NP to SH 231,765 43,231 55,677 -102,712 -247,121 -258,530 -274,593 -
-
Tax Rate -25.43% 56.95% 50.27% - - - - -
Total Cost 3,712,126 2,402,211 1,782,163 1,317,381 1,041,064 329,892 179,533 -3.16%
-
Net Worth 912,780 45,990 -31,360 -490,185 -395,070 -208,485 62,137 -2.81%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - 182 182 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 912,780 45,990 -31,360 -490,185 -395,070 -208,485 62,137 -2.81%
NOSH 922,000 919,808 522,675 182,904 182,903 182,881 182,757 -1.70%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 6.66% 1.77% 3.03% -8.46% 0.00% 0.00% 0.00% -
ROE 25.39% 94.00% 0.00% 0.00% 0.00% 0.00% -441.91% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 431.35 265.86 351.62 664.10 569.19 180.39 98.24 -1.56%
EPS 25.14 4.70 14.19 -80.22 -135.12 -141.35 -150.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.10 0.10 -
NAPS 0.99 0.05 -0.06 -2.68 -2.16 -1.14 0.34 -1.12%
Adjusted Per Share Value based on latest NOSH - 182,864
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 302.23 185.84 139.66 92.31 79.11 25.07 13.64 -3.24%
EPS 17.61 3.29 4.23 -7.81 -18.78 -19.65 -20.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.01 -
NAPS 0.6936 0.0349 -0.0238 -0.3725 -0.3002 -0.1584 0.0472 -2.81%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.91 0.61 0.68 0.63 0.54 2.40 0.00 -
P/RPS 0.21 0.23 0.19 0.09 0.09 1.33 0.00 -100.00%
P/EPS 3.62 12.98 6.38 -1.12 -0.40 -1.70 0.00 -100.00%
EY 27.62 7.70 15.67 -89.14 -250.20 -58.90 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.92 12.20 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 23/08/05 25/08/04 27/08/03 22/08/02 30/08/01 30/08/00 - -
Price 0.81 0.78 0.94 0.54 0.62 2.10 0.00 -
P/RPS 0.19 0.29 0.27 0.08 0.11 1.16 0.00 -100.00%
P/EPS 3.22 16.60 8.82 -0.96 -0.46 -1.49 0.00 -100.00%
EY 31.03 6.03 11.33 -103.99 -217.92 -67.32 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 0.82 15.60 0.00 0.00 0.00 0.00 0.00 -100.00%

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