[LIONCOR] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -370.72%
YoY- -1647.13%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 3,178,722 2,507,260 3,457,934 4,340,186 4,624,830 4,653,610 1,792,172 10.01%
PBT -429,456 -513,290 -540,630 -366,982 18,720 115,198 -382,940 1.92%
Tax 63,742 129,716 986 30,348 4,138 22,364 13,148 30.07%
NP -365,714 -383,574 -539,644 -336,634 22,858 137,562 -369,792 -0.18%
-
NP to SH -299,604 -309,930 -383,418 -310,416 20,064 110,276 -347,168 -2.42%
-
Tax Rate - - - - -22.10% -19.41% - -
Total Cost 3,544,436 2,890,834 3,997,578 4,676,820 4,601,972 4,516,048 2,161,964 8.58%
-
Net Worth 19,010 247,183 323,318 502,616 652,079 944,075 879,492 -47.20%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 19,010 247,183 323,318 502,616 652,079 944,075 879,492 -47.20%
NOSH 1,901,040 1,901,411 1,901,875 1,005,233 1,003,200 1,004,335 925,781 12.73%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -11.51% -15.30% -15.61% -7.76% 0.49% 2.96% -20.63% -
ROE -1,576.00% -125.38% -118.59% -61.76% 3.08% 11.68% -39.47% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 167.21 131.86 181.82 431.76 461.01 463.35 193.58 -2.41%
EPS -15.76 -16.30 -20.16 -30.88 2.00 10.98 -37.50 -13.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 0.13 0.17 0.50 0.65 0.94 0.95 -53.16%
Adjusted Per Share Value based on latest NOSH - 1,005,325
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 241.56 190.53 262.78 329.82 351.45 353.64 136.19 10.01%
EPS -22.77 -23.55 -29.14 -23.59 1.52 8.38 -26.38 -2.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0144 0.1878 0.2457 0.382 0.4955 0.7174 0.6684 -47.23%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.18 0.26 0.31 0.22 0.77 0.62 0.43 -
P/RPS 0.11 0.20 0.17 0.05 0.17 0.13 0.22 -10.90%
P/EPS -1.14 -1.60 -1.54 -0.71 38.50 5.65 -1.15 -0.14%
EY -87.56 -62.69 -65.03 -140.36 2.60 17.71 -87.21 0.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 18.00 2.00 1.82 0.44 1.18 0.66 0.45 84.87%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 23/02/11 24/02/10 26/02/09 26/02/08 28/02/07 28/02/06 -
Price 0.18 0.35 0.33 0.19 0.54 0.82 0.60 -
P/RPS 0.11 0.27 0.18 0.04 0.12 0.18 0.31 -15.85%
P/EPS -1.14 -2.15 -1.64 -0.62 27.00 7.47 -1.60 -5.49%
EY -87.56 -46.57 -61.09 -162.53 3.70 13.39 -62.50 5.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 18.00 2.69 1.94 0.38 0.83 0.87 0.63 74.80%

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