[LIONCOR] QoQ Cumulative Quarter Result on 30-Sep-2003 [#1]

Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -133.38%
YoY- -441.05%
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 2,445,442 1,682,853 1,008,566 443,158 1,837,840 1,352,823 953,098 87.52%
PBT 100,427 37,951 -32,185 -10,195 111,951 66,766 21,889 176.36%
Tax -57,196 -32,273 -14,542 -8,390 -56,274 -35,873 -17,399 121.24%
NP 43,231 5,678 -46,727 -18,585 55,677 30,893 4,490 353.20%
-
NP to SH 43,231 5,678 -46,727 -18,585 55,677 30,893 4,490 353.20%
-
Tax Rate 56.95% 85.04% - - 50.27% 53.73% 79.49% -
Total Cost 2,402,211 1,677,175 1,055,293 461,743 1,782,163 1,321,930 948,608 85.89%
-
Net Worth 45,990 -18,316 -82,784 -64,403 -31,360 -21,755 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 45,990 -18,316 -82,784 -64,403 -31,360 -21,755 0 -
NOSH 919,808 915,806 919,822 920,049 522,675 217,556 183,265 193.43%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.77% 0.34% -4.63% -4.19% 3.03% 2.28% 0.47% -
ROE 94.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 265.86 183.76 109.65 48.17 351.62 621.83 520.06 -36.09%
EPS 4.70 0.62 -5.08 -2.02 14.19 14.20 3.51 21.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 -0.02 -0.09 -0.07 -0.06 -0.10 0.00 -
Adjusted Per Share Value based on latest NOSH - 920,049
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 185.84 127.88 76.64 33.68 139.66 102.80 72.43 87.52%
EPS 3.29 0.43 -3.55 -1.41 4.23 2.35 0.34 354.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0349 -0.0139 -0.0629 -0.0489 -0.0238 -0.0165 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.61 0.77 0.52 0.80 0.68 0.69 0.54 -
P/RPS 0.23 0.42 0.47 1.66 0.19 0.11 0.10 74.33%
P/EPS 12.98 124.19 -10.24 -39.60 6.38 4.86 22.04 -29.76%
EY 7.70 0.81 -9.77 -2.52 15.67 20.58 4.54 42.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.20 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 25/05/04 26/02/04 19/11/03 27/08/03 06/05/03 27/02/03 -
Price 0.78 0.62 0.78 0.70 0.94 0.61 0.57 -
P/RPS 0.29 0.34 0.71 1.45 0.27 0.10 0.11 90.95%
P/EPS 16.60 100.00 -15.35 -34.65 8.82 4.30 23.27 -20.17%
EY 6.03 1.00 -6.51 -2.89 11.33 23.28 4.30 25.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.60 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