[LIONCOR] YoY TTM Result on 30-Jun-2009 [#4]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -53.23%
YoY- -7180.4%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 3,235,355 3,118,550 3,703,121 3,099,585 5,233,782 4,619,893 2,507,212 4.33%
PBT -597,616 -348,481 -144,654 -1,256,167 9,992 -181,197 -556,767 1.18%
Tax 72,879 64,871 -7,482 40,695 14,852 -6,978 126,178 -8.73%
NP -524,737 -283,610 -152,136 -1,215,472 24,844 -188,175 -430,589 3.34%
-
NP to SH -461,207 -233,907 -112,812 -1,041,527 14,710 -213,407 -403,267 2.26%
-
Tax Rate - - - - -148.64% - - -
Total Cost 3,760,092 3,402,160 3,855,257 4,315,057 5,208,938 4,808,068 2,937,801 4.19%
-
Net Worth 460,599 171,075 418,527 531,962 673,874 643,207 558,747 -3.16%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 460,599 171,075 418,527 531,962 673,874 643,207 558,747 -3.16%
NOSH 1,315,998 1,900,843 1,902,398 1,899,864 1,005,783 1,005,011 947,030 5.63%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -16.22% -9.09% -4.11% -39.21% 0.47% -4.07% -17.17% -
ROE -100.13% -136.73% -26.95% -195.79% 2.18% -33.18% -72.17% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 245.85 164.06 194.66 163.15 520.37 459.69 264.74 -1.22%
EPS -35.05 -12.31 -5.93 -54.82 1.46 -21.23 -42.58 -3.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.09 0.22 0.28 0.67 0.64 0.59 -8.32%
Adjusted Per Share Value based on latest NOSH - 1,899,864
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 245.86 236.99 281.41 235.55 397.73 351.08 190.53 4.33%
EPS -35.05 -17.78 -8.57 -79.15 1.12 -16.22 -30.65 2.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.13 0.3181 0.4043 0.5121 0.4888 0.4246 -3.16%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.32 0.29 0.28 0.44 0.56 0.85 0.62 -
P/RPS 0.13 0.18 0.14 0.27 0.11 0.18 0.23 -9.06%
P/EPS -0.91 -2.36 -4.72 -0.80 38.29 -4.00 -1.46 -7.57%
EY -109.52 -42.43 -21.18 -124.59 2.61 -24.98 -68.68 8.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 3.22 1.27 1.57 0.84 1.33 1.05 -2.35%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 24/08/10 27/08/09 28/08/08 29/08/07 17/08/06 -
Price 0.29 0.23 0.28 0.41 0.49 0.79 0.59 -
P/RPS 0.12 0.14 0.14 0.25 0.09 0.17 0.22 -9.60%
P/EPS -0.83 -1.87 -4.72 -0.75 33.50 -3.72 -1.39 -8.22%
EY -120.85 -53.50 -21.18 -133.71 2.98 -26.88 -72.17 8.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 2.56 1.27 1.46 0.73 1.23 1.00 -3.05%

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