[LIONCOR] YoY Annualized Quarter Result on 30-Jun-2015 [#4]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -24.45%
YoY- -3.13%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 701,191 2,087,508 2,481,954 2,591,833 3,235,355 3,113,250 3,703,121 -24.20%
PBT -584,584 -645,081 -625,851 -354,864 -597,616 -345,366 -144,654 26.18%
Tax 323 -11,513 27,017 28,208 72,879 64,268 -7,482 -
NP -584,261 -656,594 -598,834 -326,656 -524,737 -281,098 -152,136 25.11%
-
NP to SH -459,436 -522,965 -507,071 -245,618 -461,207 -234,361 -112,812 26.34%
-
Tax Rate - - - - - - - -
Total Cost 1,285,452 2,744,102 3,080,788 2,918,489 3,760,092 3,394,348 3,855,257 -16.71%
-
Net Worth -1,263,416 -816,088 -302,730 197,403 238,669 171,066 418,064 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth -1,263,416 -816,088 -302,730 197,403 238,669 171,066 418,064 -
NOSH 1,316,058 1,316,271 1,316,217 1,316,024 681,913 1,900,738 1,900,292 -5.93%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -83.32% -31.45% -24.13% -12.60% -16.22% -9.03% -4.11% -
ROE 0.00% 0.00% 0.00% -124.42% -193.24% -137.00% -26.98% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 53.28 158.59 188.57 196.94 474.45 163.79 194.87 -19.42%
EPS -34.91 -39.73 -38.53 -18.66 -67.63 -12.33 -5.93 34.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.96 -0.62 -0.23 0.15 0.35 0.09 0.22 -
Adjusted Per Share Value based on latest NOSH - 1,315,897
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 53.29 158.64 188.61 196.96 245.86 236.58 281.41 -24.20%
EPS -34.91 -39.74 -38.53 -18.67 -35.05 -17.81 -8.57 26.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.9601 -0.6202 -0.2301 0.15 0.1814 0.13 0.3177 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.025 0.045 0.075 0.225 0.32 0.29 0.28 -
P/RPS 0.05 0.03 0.04 0.11 0.07 0.18 0.14 -15.75%
P/EPS -0.07 -0.11 -0.19 -1.21 -0.47 -2.35 -4.72 -50.40%
EY -1,396.40 -882.91 -513.66 -82.95 -211.36 -42.52 -21.20 100.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.50 0.91 3.22 1.27 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 24/08/15 22/08/14 27/08/13 28/08/12 25/08/11 24/08/10 -
Price 0.015 0.035 0.08 0.195 0.29 0.23 0.28 -
P/RPS 0.03 0.02 0.04 0.10 0.06 0.14 0.14 -22.62%
P/EPS -0.04 -0.09 -0.21 -1.04 -0.43 -1.87 -4.72 -54.81%
EY -2,327.33 -1,135.17 -481.56 -95.71 -233.22 -53.61 -21.20 118.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.30 0.83 2.56 1.27 -

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