[LIONCOR] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 56.12%
YoY- -23.52%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,263,186 3,178,722 2,507,260 3,457,934 4,340,186 4,624,830 4,653,610 -11.31%
PBT -547,276 -429,456 -513,290 -540,630 -366,982 18,720 115,198 -
Tax 89,190 63,742 129,716 986 30,348 4,138 22,364 25.90%
NP -458,086 -365,714 -383,574 -539,644 -336,634 22,858 137,562 -
-
NP to SH -378,374 -299,604 -309,930 -383,418 -310,416 20,064 110,276 -
-
Tax Rate - - - - - -22.10% -19.41% -
Total Cost 2,721,272 3,544,436 2,890,834 3,997,578 4,676,820 4,601,972 4,516,048 -8.08%
-
Net Worth 263,308 19,010 247,183 323,318 502,616 652,079 944,075 -19.15%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 263,308 19,010 247,183 323,318 502,616 652,079 944,075 -19.15%
NOSH 1,316,541 1,901,040 1,901,411 1,901,875 1,005,233 1,003,200 1,004,335 4.61%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -20.24% -11.51% -15.30% -15.61% -7.76% 0.49% 2.96% -
ROE -143.70% -1,576.00% -125.38% -118.59% -61.76% 3.08% 11.68% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 171.90 167.21 131.86 181.82 431.76 461.01 463.35 -15.22%
EPS -28.74 -15.76 -16.30 -20.16 -30.88 2.00 10.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.01 0.13 0.17 0.50 0.65 0.94 -22.71%
Adjusted Per Share Value based on latest NOSH - 1,897,517
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 171.99 241.56 190.53 262.78 329.82 351.45 353.64 -11.31%
EPS -28.75 -22.77 -23.55 -29.14 -23.59 1.52 8.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2001 0.0144 0.1878 0.2457 0.382 0.4955 0.7174 -19.15%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.25 0.18 0.26 0.31 0.22 0.77 0.62 -
P/RPS 0.15 0.11 0.20 0.17 0.05 0.17 0.13 2.41%
P/EPS -0.87 -1.14 -1.60 -1.54 -0.71 38.50 5.65 -
EY -114.96 -87.56 -62.69 -65.03 -140.36 2.60 17.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 18.00 2.00 1.82 0.44 1.18 0.66 11.22%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 21/02/12 23/02/11 24/02/10 26/02/09 26/02/08 28/02/07 -
Price 0.245 0.18 0.35 0.33 0.19 0.54 0.82 -
P/RPS 0.14 0.11 0.27 0.18 0.04 0.12 0.18 -4.09%
P/EPS -0.85 -1.14 -2.15 -1.64 -0.62 27.00 7.47 -
EY -117.31 -87.56 -46.57 -61.09 -162.53 3.70 13.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 18.00 2.69 1.94 0.38 0.83 0.87 5.93%

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