[LIONCOR] YoY Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 113.96%
YoY- 131.76%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,728,967 2,170,093 2,312,415 2,326,805 896,086 1,905,935 1,008,566 9.39%
PBT -270,315 -183,491 9,360 57,599 -191,470 197,748 -32,185 42.52%
Tax 493 15,174 2,069 11,182 6,574 -41,832 -14,542 -
NP -269,822 -168,317 11,429 68,781 -184,896 155,916 -46,727 33.90%
-
NP to SH -191,709 -155,208 10,032 55,138 -173,584 155,916 -46,727 26.49%
-
Tax Rate - - -22.10% -19.41% - 21.15% - -
Total Cost 1,998,789 2,338,410 2,300,986 2,258,024 1,080,982 1,750,019 1,055,293 11.22%
-
Net Worth 323,318 502,616 652,079 944,075 879,492 220,635 -82,784 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 323,318 502,616 652,079 944,075 879,492 220,635 -82,784 -
NOSH 1,901,875 1,005,233 1,003,200 1,004,335 925,781 919,316 919,822 12.85%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -15.61% -7.76% 0.49% 2.96% -20.63% 8.18% -4.63% -
ROE -59.29% -30.88% 1.54% 5.84% -19.74% 70.67% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 90.91 215.88 230.50 231.68 96.79 207.32 109.65 -3.07%
EPS -10.08 -15.44 1.00 5.49 -18.75 16.96 -5.08 12.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.50 0.65 0.94 0.95 0.24 -0.09 -
Adjusted Per Share Value based on latest NOSH - 1,005,753
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 131.39 164.91 175.73 176.82 68.10 144.84 76.64 9.39%
EPS -14.57 -11.79 0.76 4.19 -13.19 11.85 -3.55 26.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2457 0.382 0.4955 0.7174 0.6684 0.1677 -0.0629 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.31 0.22 0.77 0.62 0.43 1.77 0.52 -
P/RPS 0.34 0.10 0.33 0.27 0.44 0.85 0.47 -5.24%
P/EPS -3.08 -1.42 77.00 11.29 -2.29 10.44 -10.24 -18.13%
EY -32.52 -70.18 1.30 8.85 -43.60 9.58 -9.77 22.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 0.44 1.18 0.66 0.45 7.38 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 26/02/09 26/02/08 28/02/07 28/02/06 23/02/05 26/02/04 -
Price 0.33 0.19 0.54 0.82 0.60 1.31 0.78 -
P/RPS 0.36 0.09 0.23 0.35 0.62 0.63 0.71 -10.69%
P/EPS -3.27 -1.23 54.00 14.94 -3.20 7.72 -15.35 -22.70%
EY -30.55 -81.26 1.85 6.70 -31.25 12.95 -6.51 29.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 0.38 0.83 0.87 0.63 5.46 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