[LIONCOR] QoQ Quarter 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- -47.57%
YoY- -30.53%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 615,192 365,315 530,771 1,011,672 1,059,479 991,456 914,479 -23.24%
PBT -177,237 -138,443 -53,027 -48,512 62,005 27,545 170,203 -
Tax 104,073 3,288 3,286 80,187 -12,245 -12,720 -29,112 -
NP -73,164 -135,155 -49,741 31,675 49,760 14,825 141,091 -
-
NP to SH -69,505 -124,590 -48,994 26,089 49,760 14,825 141,091 -
-
Tax Rate - - - - 19.75% 46.18% 17.10% -
Total Cost 688,356 500,470 580,512 979,997 1,009,719 976,631 773,388 -7.47%
-
Net Worth 691,313 879,349 324,156 314,854 277,472 220,993 193,023 134.26%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 691,313 879,349 324,156 314,854 277,472 220,993 193,023 134.26%
NOSH 934,206 925,631 926,162 926,042 924,907 920,807 919,159 1.08%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -11.89% -37.00% -9.37% 3.13% 4.70% 1.50% 15.43% -
ROE -10.05% -14.17% -15.11% 8.29% 17.93% 6.71% 73.10% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 65.85 39.47 57.31 109.25 114.55 107.67 99.49 -24.07%
EPS -7.44 -13.46 -5.29 2.82 5.38 1.61 15.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.95 0.35 0.34 0.30 0.24 0.21 131.74%
Adjusted Per Share Value based on latest NOSH - 926,042
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 46.75 27.76 40.33 76.88 80.51 75.34 69.49 -23.24%
EPS -5.28 -9.47 -3.72 1.98 3.78 1.13 10.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5253 0.6682 0.2463 0.2393 0.2109 0.1679 0.1467 134.23%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.62 0.43 0.68 0.91 1.05 1.77 0.90 -
P/RPS 0.94 1.09 1.19 0.83 0.92 1.64 0.90 2.94%
P/EPS -8.33 -3.19 -12.85 32.30 19.52 109.94 5.86 -
EY -12.00 -31.30 -7.78 3.10 5.12 0.91 17.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.45 1.94 2.68 3.50 7.38 4.29 -66.31%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 28/11/05 23/08/05 30/05/05 23/02/05 25/11/04 -
Price 0.67 0.60 0.56 0.81 1.02 1.31 1.46 -
P/RPS 1.02 1.52 0.98 0.74 0.89 1.22 1.47 -21.64%
P/EPS -9.01 -4.46 -10.59 28.75 18.96 81.37 9.51 -
EY -11.10 -22.43 -9.45 3.48 5.27 1.23 10.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.63 1.60 2.38 3.40 5.46 6.95 -74.24%

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