[LIONCOR] YoY TTM Result on 30-Jun-2005 [#4]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -4.71%
YoY- 436.11%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 5,233,782 4,619,893 2,507,212 3,977,086 2,445,442 1,837,840 1,214,886 27.53%
PBT 9,992 -181,197 -556,767 211,241 100,427 111,951 -138,260 -
Tax 14,852 -6,978 126,178 26,110 -57,196 -56,274 35,548 -13.52%
NP 24,844 -188,175 -430,589 237,351 43,231 55,677 -102,712 -
-
NP to SH 14,710 -213,407 -403,267 231,765 43,231 55,677 -102,712 -
-
Tax Rate -148.64% - - -12.36% 56.95% 50.27% - -
Total Cost 5,208,938 4,808,068 2,937,801 3,739,735 2,402,211 1,782,163 1,317,598 25.71%
-
Net Worth 673,874 643,207 558,747 314,854 45,908 -55,218 -490,077 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 673,874 643,207 558,747 314,854 45,908 -55,218 -490,077 -
NOSH 1,005,783 1,005,011 947,030 926,042 918,166 920,303 182,864 32.82%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 0.47% -4.07% -17.17% 5.97% 1.77% 3.03% -8.45% -
ROE 2.18% -33.18% -72.17% 73.61% 94.17% 0.00% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 520.37 459.69 264.74 429.47 266.34 199.70 664.36 -3.98%
EPS 1.46 -21.23 -42.58 25.03 4.71 6.05 -56.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.64 0.59 0.34 0.05 -0.06 -2.68 -
Adjusted Per Share Value based on latest NOSH - 926,042
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 397.73 351.08 190.53 302.23 185.84 139.66 92.32 27.53%
EPS 1.12 -16.22 -30.65 17.61 3.29 4.23 -7.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5121 0.4888 0.4246 0.2393 0.0349 -0.042 -0.3724 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.56 0.85 0.62 0.91 0.61 0.68 0.63 -
P/RPS 0.11 0.18 0.23 0.21 0.23 0.34 0.09 3.39%
P/EPS 38.29 -4.00 -1.46 3.64 12.96 11.24 -1.12 -
EY 2.61 -24.98 -68.68 27.50 7.72 8.90 -89.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.33 1.05 2.68 12.20 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 29/08/07 17/08/06 23/08/05 25/08/04 27/08/03 22/08/02 -
Price 0.49 0.79 0.59 0.81 0.78 0.94 0.54 -
P/RPS 0.09 0.17 0.22 0.19 0.29 0.47 0.08 1.98%
P/EPS 33.50 -3.72 -1.39 3.24 16.57 15.54 -0.96 -
EY 2.98 -26.88 -72.17 30.90 6.04 6.44 -104.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.23 1.00 2.38 15.60 0.00 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