[LIONCOR] QoQ TTM Result on 30-Sep-2002 [#1]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 3.18%
YoY- 49.49%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 1,837,840 1,729,608 1,581,409 1,407,142 1,214,886 1,086,415 1,081,110 42.57%
PBT 111,951 -10,698 -92,722 -133,323 -138,260 -129,059 -206,320 -
Tax -56,274 -12,679 17,112 33,880 35,548 80,617 183,708 -
NP 55,677 -23,377 -75,610 -99,443 -102,712 -48,442 -22,612 -
-
NP to SH 55,677 -23,377 -75,610 -99,443 -102,712 -95,459 -153,611 -
-
Tax Rate 50.27% - - - - - - -
Total Cost 1,782,163 1,752,985 1,657,019 1,506,585 1,317,598 1,134,857 1,103,722 37.75%
-
Net Worth -55,218 -40,065 0 -487,843 -490,077 -431,719 -409,585 -73.80%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth -55,218 -40,065 0 -487,843 -490,077 -431,719 -409,585 -73.80%
NOSH 920,303 400,652 183,025 182,712 182,864 182,932 182,850 194.56%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.03% -1.35% -4.78% -7.07% -8.45% -4.46% -2.09% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 199.70 431.70 864.04 770.14 664.36 593.89 591.25 -51.59%
EPS 6.05 -5.83 -41.31 -54.43 -56.17 -52.18 -84.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.06 -0.10 0.00 -2.67 -2.68 -2.36 -2.24 -91.10%
Adjusted Per Share Value based on latest NOSH - 182,712
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 139.66 131.44 120.18 106.93 92.32 82.56 82.16 42.57%
EPS 4.23 -1.78 -5.75 -7.56 -7.81 -7.25 -11.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.042 -0.0304 0.00 -0.3707 -0.3724 -0.3281 -0.3113 -73.79%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.68 0.69 0.54 0.58 0.63 0.52 0.43 -
P/RPS 0.34 0.16 0.06 0.08 0.09 0.09 0.07 187.63%
P/EPS 11.24 -11.83 -1.31 -1.07 -1.12 -1.00 -0.51 -
EY 8.90 -8.46 -76.50 -93.84 -89.16 -100.35 -195.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 06/05/03 27/02/03 27/11/02 22/08/02 21/05/02 22/02/02 -
Price 0.94 0.61 0.57 0.59 0.54 0.71 0.49 -
P/RPS 0.47 0.14 0.07 0.08 0.08 0.12 0.08 226.64%
P/EPS 15.54 -10.45 -1.38 -1.08 -0.96 -1.36 -0.58 -
EY 6.44 -9.57 -72.48 -92.25 -104.02 -73.50 -171.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 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