[LIONCOR] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -172.81%
YoY- -1171.36%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 3,048,410 2,779,776 3,404,276 3,588,273 4,844,562 4,517,269 2,015,037 7.13%
PBT -430,257 -408,817 -338,729 -980,082 79,322 130,253 -491,609 -2.19%
Tax 66,126 97,050 54 31,026 4,854 23,130 147,529 -12.50%
NP -364,130 -311,766 -338,674 -949,056 84,177 153,384 -344,080 0.94%
-
NP to SH -301,245 -252,414 -230,905 -846,861 79,045 122,842 -324,118 -1.21%
-
Tax Rate - - - - -6.12% -17.76% - -
Total Cost 3,412,541 3,091,542 3,742,950 4,537,329 4,760,385 4,363,885 2,359,117 6.34%
-
Net Worth 236,036 209,078 323,166 545,333 703,369 944,428 687,111 -16.29%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 236,036 209,078 323,166 545,333 703,369 944,428 687,111 -16.29%
NOSH 472,072 1,900,712 1,900,976 1,112,924 1,004,813 1,004,711 928,529 -10.65%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -11.94% -11.22% -9.95% -26.45% 1.74% 3.40% -17.08% -
ROE -127.63% -120.73% -71.45% -155.29% 11.24% 13.01% -47.17% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 645.75 146.25 179.08 322.42 482.14 449.61 217.01 19.91%
EPS -63.81 -13.28 -12.15 -76.09 7.87 12.23 -34.91 10.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.11 0.17 0.49 0.70 0.94 0.74 -6.31%
Adjusted Per Share Value based on latest NOSH - 1,333,161
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 231.66 211.24 258.70 272.68 368.15 343.28 153.13 7.13%
EPS -22.89 -19.18 -17.55 -64.36 6.01 9.34 -24.63 -1.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1794 0.1589 0.2456 0.4144 0.5345 0.7177 0.5222 -16.29%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.46 0.34 0.33 0.17 0.44 0.85 0.62 -
P/RPS 0.07 0.23 0.18 0.05 0.09 0.19 0.29 -21.07%
P/EPS -0.72 -2.56 -2.72 -0.22 5.59 6.95 -1.78 -13.99%
EY -138.72 -39.06 -36.81 -447.61 17.88 14.38 -56.30 16.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 3.09 1.94 0.35 0.63 0.90 0.84 1.52%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 24/05/11 25/05/10 28/05/09 29/05/08 22/05/07 31/05/06 -
Price 0.32 0.28 0.26 0.50 0.70 0.93 0.67 -
P/RPS 0.05 0.19 0.15 0.16 0.15 0.21 0.31 -26.20%
P/EPS -0.50 -2.11 -2.14 -0.66 8.90 7.61 -1.92 -20.07%
EY -199.42 -47.43 -46.72 -152.19 11.24 13.15 -52.10 25.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 2.55 1.53 1.02 1.00 0.99 0.91 -5.69%

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