[LIONCOR] YoY Quarter Result on 30-Sep-2013 [#1]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -908.33%
YoY- -12.9%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 340,564 605,270 478,218 695,012 675,627 525,159 794,685 -13.16%
PBT -221,051 -108,952 -126,350 -126,549 -139,040 -81,338 -288,678 -4.34%
Tax -2,582 -969 -531 20,594 19,460 18,182 218 -
NP -223,633 -109,921 -126,881 -105,955 -119,580 -63,156 -288,460 -4.15%
-
NP to SH -175,668 -85,931 -98,843 -87,551 -97,351 -56,379 -218,464 -3.56%
-
Tax Rate - - - - - - - -
Total Cost 564,197 715,191 605,099 800,967 795,207 588,315 1,083,145 -10.29%
-
Net Worth -973,740 -381,623 105,292 368,635 76,055 360,673 304,214 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth -973,740 -381,623 105,292 368,635 76,055 360,673 304,214 -
NOSH 1,315,865 1,315,941 1,316,151 1,316,556 1,901,386 1,898,282 1,901,340 -5.94%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -65.67% -18.16% -26.53% -15.25% -17.70% -12.03% -36.30% -
ROE 0.00% 0.00% -93.88% -23.75% -128.00% -15.63% -71.81% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 25.88 46.00 36.33 52.79 35.53 27.66 41.80 -7.67%
EPS -13.35 -6.53 -7.51 -6.65 -5.12 -2.97 -11.49 2.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.74 -0.29 0.08 0.28 0.04 0.19 0.16 -
Adjusted Per Share Value based on latest NOSH - 1,316,151
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 25.88 46.00 36.34 52.82 51.34 39.91 60.39 -13.16%
EPS -13.35 -6.53 -7.51 -6.65 -7.40 -4.28 -16.60 -3.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.74 -0.29 0.08 0.2801 0.0578 0.2741 0.2312 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.035 0.07 0.185 0.23 0.17 0.29 0.39 -
P/RPS 0.14 0.15 0.51 0.44 0.48 1.05 0.93 -27.05%
P/EPS -0.26 -1.07 -2.46 -3.46 -3.32 -9.76 -3.39 -34.80%
EY -381.43 -93.29 -40.59 -28.91 -30.12 -10.24 -29.46 53.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.31 0.82 4.25 1.53 2.44 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 24/11/14 26/11/13 27/11/12 22/11/11 29/11/10 16/11/09 -
Price 0.04 0.065 0.10 0.24 0.20 0.27 0.39 -
P/RPS 0.15 0.14 0.28 0.45 0.56 0.98 0.93 -26.21%
P/EPS -0.30 -1.00 -1.33 -3.61 -3.91 -9.09 -3.39 -33.23%
EY -333.75 -100.46 -75.10 -27.71 -25.60 -11.00 -29.46 49.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.25 0.86 5.00 1.42 2.44 -

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