[LIONCOR] YoY Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 165.36%
YoY- 119.86%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 1,792,172 3,811,870 2,017,132 1,906,196 1,173,150 1,093,058 151,812 -2.59%
PBT -382,940 395,496 -64,370 43,778 -47,298 -296,146 -196,538 -0.70%
Tax 13,148 -83,664 -29,084 -34,798 2,074 296,146 196,538 2.91%
NP -369,792 311,832 -93,454 8,980 -45,224 0 0 -100.00%
-
NP to SH -347,168 311,832 -93,454 8,980 -45,224 -232,244 -199,450 -0.58%
-
Tax Rate - 21.15% - 79.49% - - - -
Total Cost 2,161,964 3,500,038 2,110,586 1,897,216 1,218,374 1,093,058 151,812 -2.78%
-
Net Worth 879,492 220,635 -82,784 0 -409,796 -283,492 31,106 -3.49%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 879,492 220,635 -82,784 0 -409,796 -283,492 31,106 -3.49%
NOSH 925,781 919,316 919,822 183,265 182,944 182,898 182,981 -1.70%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -20.63% 8.18% -4.63% 0.47% -3.85% 0.00% 0.00% -
ROE -39.47% 141.33% 0.00% 0.00% 0.00% 0.00% -641.18% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 193.58 414.64 219.30 1,040.13 641.26 597.63 82.97 -0.89%
EPS -37.50 33.92 -10.16 7.02 -24.72 -126.98 -109.00 1.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.24 -0.09 0.00 -2.24 -1.55 0.17 -1.81%
Adjusted Per Share Value based on latest NOSH - 183,025
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 136.19 289.67 153.29 144.86 89.15 83.06 11.54 -2.58%
EPS -26.38 23.70 -7.10 0.68 -3.44 -17.65 -15.16 -0.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6684 0.1677 -0.0629 0.00 -0.3114 -0.2154 0.0236 -3.49%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.43 1.77 0.52 0.54 0.43 1.16 0.00 -
P/RPS 0.22 0.43 0.24 0.05 0.07 0.19 0.00 -100.00%
P/EPS -1.15 5.22 -5.12 11.02 -1.74 -0.91 0.00 -100.00%
EY -87.21 19.16 -19.54 9.07 -57.49 -109.47 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 7.38 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 23/02/05 26/02/04 27/02/03 22/02/02 26/02/01 29/02/00 -
Price 0.60 1.31 0.78 0.57 0.49 1.23 3.28 -
P/RPS 0.31 0.32 0.36 0.05 0.08 0.21 3.95 2.74%
P/EPS -1.60 3.86 -7.68 11.63 -1.98 -0.97 -3.01 0.67%
EY -62.50 25.89 -13.03 8.60 -50.45 -103.24 -33.23 -0.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 5.46 0.00 0.00 0.00 0.00 19.29 3.70%

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