[LIONCOR] YoY Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 94.87%
YoY- 1369.3%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 675,627 525,159 794,685 1,457,267 1,133,955 1,301,814 530,771 4.10%
PBT -139,040 -81,338 -288,678 32,835 2,306 26,251 -53,027 17.41%
Tax 19,460 18,182 218 937 881 7,017 3,286 34.48%
NP -119,580 -63,156 -288,460 33,772 3,187 33,268 -49,741 15.73%
-
NP to SH -97,351 -56,379 -218,464 28,666 1,951 25,770 -48,994 12.11%
-
Tax Rate - - - -2.85% -38.20% -26.73% - -
Total Cost 795,207 588,315 1,083,145 1,423,495 1,130,768 1,268,546 580,512 5.38%
-
Net Worth 76,055 360,673 304,214 704,077 667,447 926,109 324,156 -21.45%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 76,055 360,673 304,214 704,077 667,447 926,109 324,156 -21.45%
NOSH 1,901,386 1,898,282 1,901,340 1,005,824 1,026,842 1,006,640 926,162 12.73%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -17.70% -12.03% -36.30% 2.32% 0.28% 2.56% -9.37% -
ROE -128.00% -15.63% -71.81% 4.07% 0.29% 2.78% -15.11% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 35.53 27.66 41.80 144.88 110.43 129.32 57.31 -7.65%
EPS -5.12 -2.97 -11.49 2.85 0.19 2.56 -5.29 -0.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.19 0.16 0.70 0.65 0.92 0.35 -30.32%
Adjusted Per Share Value based on latest NOSH - 1,005,824
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 51.34 39.91 60.39 110.74 86.17 98.93 40.33 4.10%
EPS -7.40 -4.28 -16.60 2.18 0.15 1.96 -3.72 12.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0578 0.2741 0.2312 0.535 0.5072 0.7038 0.2463 -21.45%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.17 0.29 0.39 0.38 0.65 0.56 0.68 -
P/RPS 0.48 1.05 0.93 0.26 0.59 0.43 1.19 -14.03%
P/EPS -3.32 -9.76 -3.39 13.33 342.11 21.88 -12.85 -20.18%
EY -30.12 -10.24 -29.46 7.50 0.29 4.57 -7.78 25.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.25 1.53 2.44 0.54 1.00 0.61 1.94 13.95%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 29/11/10 16/11/09 18/11/08 29/11/07 21/11/06 28/11/05 -
Price 0.20 0.27 0.39 0.24 0.77 0.61 0.56 -
P/RPS 0.56 0.98 0.93 0.17 0.70 0.47 0.98 -8.90%
P/EPS -3.91 -9.09 -3.39 8.42 405.26 23.83 -10.59 -15.29%
EY -25.60 -11.00 -29.46 11.88 0.25 4.20 -9.45 18.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 1.42 2.44 0.34 1.18 0.66 1.60 20.90%

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