[LIONCOR] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -8.04%
YoY- -26.29%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,912,872 2,591,833 2,478,677 2,263,186 2,780,048 3,235,355 3,048,410 -26.68%
PBT -505,400 -354,864 -506,889 -547,276 -506,196 -597,616 -430,257 11.31%
Tax -2,124 28,208 86,361 89,190 82,376 72,879 66,126 -
NP -507,524 -326,656 -420,528 -458,086 -423,820 -524,737 -364,130 24.75%
-
NP to SH -395,372 -245,618 -343,794 -378,374 -350,204 -461,207 -301,245 19.85%
-
Tax Rate - - - - - - - -
Total Cost 2,420,396 2,918,489 2,899,205 2,721,272 3,203,868 3,760,092 3,412,541 -20.45%
-
Net Worth 105,292 197,403 197,431 263,308 368,635 238,669 236,036 -41.58%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 105,292 197,403 197,431 263,308 368,635 238,669 236,036 -41.58%
NOSH 1,316,151 1,316,024 1,316,212 1,316,541 1,316,556 681,913 472,072 97.96%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -26.53% -12.60% -16.97% -20.24% -15.25% -16.22% -11.94% -
ROE -375.50% -124.42% -174.13% -143.70% -95.00% -193.24% -127.63% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 145.34 196.94 188.32 171.90 211.16 474.45 645.75 -62.96%
EPS -30.04 -18.66 -26.12 -28.74 -26.60 -67.63 -63.81 -39.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.15 0.15 0.20 0.28 0.35 0.50 -70.49%
Adjusted Per Share Value based on latest NOSH - 1,316,528
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 145.36 196.96 188.36 171.99 211.26 245.86 231.66 -26.68%
EPS -30.05 -18.67 -26.13 -28.75 -26.61 -35.05 -22.89 19.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.15 0.15 0.2001 0.2801 0.1814 0.1794 -41.60%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.185 0.225 0.25 0.25 0.23 0.32 0.46 -
P/RPS 0.13 0.11 0.13 0.15 0.11 0.07 0.07 51.03%
P/EPS -0.62 -1.21 -0.96 -0.87 -0.86 -0.47 -0.72 -9.47%
EY -162.38 -82.95 -104.48 -114.96 -115.65 -211.36 -138.72 11.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.50 1.67 1.25 0.82 0.91 0.92 84.63%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 27/08/13 28/05/13 26/02/13 27/11/12 28/08/12 23/05/12 -
Price 0.10 0.195 0.27 0.245 0.24 0.29 0.32 -
P/RPS 0.07 0.10 0.14 0.14 0.11 0.06 0.05 25.12%
P/EPS -0.33 -1.04 -1.03 -0.85 -0.90 -0.43 -0.50 -24.17%
EY -300.40 -95.71 -96.74 -117.31 -110.83 -233.22 -199.42 31.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.30 1.80 1.23 0.86 0.83 0.64 56.18%

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