[LIONCOR] YoY Quarter Result on 31-Dec-2007 [#2]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 314.2%
YoY- -72.48%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 728,471 934,282 712,826 1,178,460 1,024,991 365,315 991,456 -5.00%
PBT -175,307 18,363 -216,326 7,054 31,348 -138,443 27,545 -
Tax 46,676 275 14,237 1,188 4,165 3,288 -12,720 -
NP -128,631 18,638 -202,089 8,242 35,513 -135,155 14,825 -
-
NP to SH -98,586 26,755 -183,874 8,081 29,368 -124,590 14,825 -
-
Tax Rate - -1.50% - -16.84% -13.29% - 46.18% -
Total Cost 857,102 915,644 914,915 1,170,218 989,478 500,470 976,631 -2.15%
-
Net Worth 246,939 322,578 502,662 656,581 945,408 879,349 220,993 1.86%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 246,939 322,578 502,662 656,581 945,408 879,349 220,993 1.86%
NOSH 1,899,537 1,897,517 1,005,325 1,010,124 1,005,753 925,631 920,807 12.82%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -17.66% 1.99% -28.35% 0.70% 3.46% -37.00% 1.50% -
ROE -39.92% 8.29% -36.58% 1.23% 3.11% -14.17% 6.71% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 38.35 49.24 70.91 116.66 101.91 39.47 107.67 -15.79%
EPS -5.19 1.41 -18.29 0.80 2.92 -13.46 1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.17 0.50 0.65 0.94 0.95 0.24 -9.70%
Adjusted Per Share Value based on latest NOSH - 1,010,124
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 55.36 71.00 54.17 89.55 77.89 27.76 75.34 -5.00%
EPS -7.49 2.03 -13.97 0.61 2.23 -9.47 1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1877 0.2451 0.382 0.499 0.7184 0.6682 0.1679 1.87%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.26 0.31 0.22 0.77 0.62 0.43 1.77 -
P/RPS 0.68 0.63 0.31 0.66 0.61 1.09 1.64 -13.64%
P/EPS -5.01 21.99 -1.20 96.25 21.23 -3.19 109.94 -
EY -19.96 4.55 -83.14 1.04 4.71 -31.30 0.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.82 0.44 1.18 0.66 0.45 7.38 -19.54%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 24/02/10 26/02/09 26/02/08 28/02/07 28/02/06 23/02/05 -
Price 0.35 0.33 0.19 0.54 0.82 0.60 1.31 -
P/RPS 0.91 0.67 0.27 0.46 0.80 1.52 1.22 -4.76%
P/EPS -6.74 23.40 -1.04 67.50 28.08 -4.46 81.37 -
EY -14.83 4.27 -96.26 1.48 3.56 -22.43 1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 1.94 0.38 0.83 0.87 0.63 5.46 -11.12%

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