[LIONCOR] YoY TTM Result on 31-Dec-2005 [#2]

Stock
[LIONCOR] LION CORPORATION BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -334.49%
YoY- -139.75%
Quarter Report
Latest QR
Upcoming QR
LIONCOR's Result
LIONCOR's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 5,091,460 4,605,503 3,937,931 2,967,237 3,342,811 1,893,308 1,581,409 21.49%
PBT -182,859 -229,436 -307,698 -177,977 330,360 57,877 -92,722 11.97%
Tax 27,957 -16,091 130,786 74,516 -84,486 -53,417 17,112 8.51%
NP -154,902 -245,527 -176,912 -103,461 245,874 4,460 -75,610 12.68%
-
NP to SH -150,530 -258,513 -174,545 -97,735 245,874 4,460 -75,610 12.14%
-
Tax Rate - - - - 25.57% 92.29% - -
Total Cost 5,246,362 4,851,030 4,114,843 3,070,698 3,096,937 1,888,848 1,657,019 21.15%
-
Net Worth 502,662 656,581 945,408 879,349 220,993 -82,770 0 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 502,662 656,581 945,408 879,349 220,993 -82,770 0 -
NOSH 1,005,325 1,010,124 1,005,753 925,631 920,807 919,673 183,025 32.79%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -3.04% -5.33% -4.49% -3.49% 7.36% 0.24% -4.78% -
ROE -29.95% -39.37% -18.46% -11.11% 111.26% 0.00% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 506.45 455.93 391.54 320.56 363.03 205.87 864.04 -8.51%
EPS -14.97 -25.59 -17.35 -10.56 26.70 0.48 -41.31 -15.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.65 0.94 0.95 0.24 -0.09 0.00 -
Adjusted Per Share Value based on latest NOSH - 925,631
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 386.91 349.99 299.25 225.49 254.03 143.88 120.18 21.49%
EPS -11.44 -19.65 -13.26 -7.43 18.68 0.34 -5.75 12.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.382 0.499 0.7184 0.6682 0.1679 -0.0629 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.22 0.77 0.62 0.43 1.77 0.52 0.54 -
P/RPS 0.04 0.17 0.16 0.13 0.49 0.25 0.06 -6.52%
P/EPS -1.47 -3.01 -3.57 -4.07 6.63 107.23 -1.31 1.93%
EY -68.06 -33.24 -27.99 -24.56 15.09 0.93 -76.50 -1.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 1.18 0.66 0.45 7.38 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 26/02/08 28/02/07 28/02/06 23/02/05 26/02/04 27/02/03 -
Price 0.19 0.54 0.82 0.60 1.31 0.78 0.57 -
P/RPS 0.04 0.12 0.21 0.19 0.36 0.38 0.07 -8.89%
P/EPS -1.27 -2.11 -4.72 -5.68 4.91 160.84 -1.38 -1.37%
EY -78.81 -47.39 -21.16 -17.60 20.38 0.62 -72.48 1.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.83 0.87 0.63 5.46 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