[LIONCOR] YoY 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- -30.74%
YoY- 103.86%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 727,415 696,947 831,202 824,240 521,112 1,321,007 1,061,147 -6.09%
PBT -106,529 -107,965 -49,968 16,268 -551,571 50,132 40,091 -
Tax 20,176 17,724 7,930 -452 8,096 1,572 6,166 21.82%
NP -86,353 -90,241 -42,038 15,816 -543,475 51,704 46,257 -
-
NP to SH -68,659 -76,132 -34,346 18,530 -479,938 49,252 36,994 -
-
Tax Rate - - - 2.78% - -3.14% -15.38% -
Total Cost 813,768 787,188 873,240 808,424 1,064,587 1,269,303 1,014,890 -3.61%
-
Net Worth 197,295 329,006 208,732 324,752 653,248 703,599 944,955 -22.95%
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 197,295 329,006 208,732 324,752 653,248 703,599 944,955 -22.95%
NOSH 1,315,306 658,012 1,897,569 1,910,309 1,333,161 1,005,142 1,005,271 4.57%
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 -11.87% -12.95% -5.06% 1.92% -104.29% 3.91% 4.36% -
ROE -34.80% -23.14% -16.45% 5.71% -73.47% 7.00% 3.91% -
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 55.30 105.92 43.80 43.15 39.09 131.42 105.56 -10.20%
EPS -5.22 -11.57 -1.81 0.97 -36.00 4.90 3.68 -
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 55.28 52.96 63.17 62.64 39.60 100.39 80.64 -6.09%
EPS -5.22 -5.79 -2.61 1.41 -36.47 3.74 2.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1499 0.25 0.1586 0.2468 0.4964 0.5347 0.7181 -22.96%
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 0.45 0.43 0.78 0.76 0.43 0.33 0.81 -9.32%
P/EPS -4.79 -3.98 -18.78 34.02 -0.47 8.98 23.10 -
EY -20.88 -25.15 -5.32 2.94 -211.76 11.14 4.33 -
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 0.49 0.30 0.64 0.60 1.28 0.53 0.88 -9.28%
P/EPS -5.17 -2.77 -15.47 26.80 -1.39 14.29 25.27 -
EY -19.33 -36.16 -6.46 3.73 -72.00 7.00 3.96 -
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