[LIONCOR] YoY Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 9.67%
YoY- 72.73%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,859,008 2,286,308 2,084,832 2,553,207 2,691,205 3,633,422 3,387,952 -9.51%
PBT -380,167 -322,693 -306,613 -254,047 -735,062 59,492 97,690 -
Tax 64,771 49,595 72,788 41 23,270 3,641 17,348 24.52%
NP -315,396 -273,098 -233,825 -254,006 -711,792 63,133 115,038 -
-
NP to SH -257,846 -225,934 -189,311 -173,179 -635,146 59,284 92,132 -
-
Tax Rate - - - - - -6.12% -17.76% -
Total Cost 2,174,404 2,559,406 2,318,657 2,807,213 3,402,997 3,570,289 3,272,914 -6.58%
-
Net Worth 197,431 236,036 209,078 323,166 545,333 703,369 944,428 -22.94%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 197,431 236,036 209,078 323,166 545,333 703,369 944,428 -22.94%
NOSH 1,316,212 472,072 1,900,712 1,900,977 1,112,924 1,004,813 1,004,711 4.59%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -16.97% -11.94% -11.22% -9.95% -26.45% 1.74% 3.40% -
ROE -130.60% -95.72% -90.55% -53.59% -116.47% 8.43% 9.76% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 141.24 484.31 109.69 134.31 241.81 361.60 337.21 -13.48%
EPS -19.59 -47.86 -9.96 -9.11 -57.07 5.90 9.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.50 0.11 0.17 0.49 0.70 0.94 -26.33%
Adjusted Per Share Value based on latest NOSH - 1,910,309
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 141.27 173.74 158.43 194.03 204.51 276.11 257.46 -9.51%
EPS -19.59 -17.17 -14.39 -13.16 -48.27 4.51 7.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.1794 0.1589 0.2456 0.4144 0.5345 0.7177 -22.94%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.25 0.46 0.34 0.33 0.17 0.44 0.85 -
P/RPS 0.18 0.09 0.31 0.25 0.07 0.12 0.25 -5.32%
P/EPS -1.28 -0.96 -3.41 -3.62 -0.30 7.46 9.27 -
EY -78.36 -104.04 -29.29 -27.61 -335.71 13.41 10.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.92 3.09 1.94 0.35 0.63 0.90 10.84%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 23/05/12 24/05/11 25/05/10 28/05/09 29/05/08 22/05/07 -
Price 0.27 0.32 0.28 0.26 0.50 0.70 0.93 -
P/RPS 0.19 0.07 0.26 0.19 0.21 0.19 0.28 -6.25%
P/EPS -1.38 -0.67 -2.81 -2.85 -0.88 11.86 10.14 -
EY -72.56 -149.56 -35.57 -35.04 -114.14 8.43 9.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 0.64 2.55 1.53 1.02 1.00 0.99 10.46%

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