[LIONCOR] YoY Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -121.14%
YoY- -134.73%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,457,267 1,133,955 1,301,814 530,771 914,479 443,158 475,946 20.48%
PBT 32,835 2,306 26,251 -53,027 170,203 -10,195 688 90.34%
Tax 937 881 7,017 3,286 -29,112 -8,390 -4,123 -
NP 33,772 3,187 33,268 -49,741 141,091 -18,585 -3,435 -
-
NP to SH 28,666 1,951 25,770 -48,994 141,091 -18,585 -3,435 -
-
Tax Rate -2.85% -38.20% -26.73% - 17.10% - 599.27% -
Total Cost 1,423,495 1,130,768 1,268,546 580,512 773,388 461,743 479,381 19.86%
-
Net Worth 704,077 667,447 926,109 324,156 193,023 -64,403 -487,843 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 704,077 667,447 926,109 324,156 193,023 -64,403 -487,843 -
NOSH 1,005,824 1,026,842 1,006,640 926,162 919,159 920,049 182,712 32.84%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.32% 0.28% 2.56% -9.37% 15.43% -4.19% -0.72% -
ROE 4.07% 0.29% 2.78% -15.11% 73.10% 0.00% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 144.88 110.43 129.32 57.31 99.49 48.17 260.49 -9.30%
EPS 2.85 0.19 2.56 -5.29 15.35 -2.02 -2.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.65 0.92 0.35 0.21 -0.07 -2.67 -
Adjusted Per Share Value based on latest NOSH - 926,162
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 110.74 86.17 98.93 40.33 69.49 33.68 36.17 20.48%
EPS 2.18 0.15 1.96 -3.72 10.72 -1.41 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.535 0.5072 0.7038 0.2463 0.1467 -0.0489 -0.3707 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.38 0.65 0.56 0.68 0.90 0.80 0.58 -
P/RPS 0.26 0.59 0.43 1.19 0.90 1.66 0.22 2.82%
P/EPS 13.33 342.11 21.88 -12.85 5.86 -39.60 -30.85 -
EY 7.50 0.29 4.57 -7.78 17.06 -2.52 -3.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.00 0.61 1.94 4.29 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 29/11/07 21/11/06 28/11/05 25/11/04 19/11/03 27/11/02 -
Price 0.24 0.77 0.61 0.56 1.46 0.70 0.59 -
P/RPS 0.17 0.70 0.47 0.98 1.47 1.45 0.23 -4.90%
P/EPS 8.42 405.26 23.83 -10.59 9.51 -34.65 -31.38 -
EY 11.88 0.25 4.20 -9.45 10.51 -2.89 -3.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 1.18 0.66 1.60 6.95 0.00 0.00 -

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