[LIONCOR] QoQ Cumulative Quarter Result on 31-Dec-2000 [#2]

Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- -103.87%
YoY- -16.44%
Quarter Report
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 283,690 1,041,064 792,750 546,529 289,174 329,892 115,831 81.59%
PBT -4,249 -330,744 -262,481 -148,073 -68,834 -267,733 -159,938 -91.07%
Tax -2,455 330,744 262,481 148,073 68,834 267,733 159,938 -
NP -6,704 0 0 0 0 0 0 -
-
NP to SH -6,704 -247,121 -200,104 -116,122 -56,959 -258,530 -162,717 -88.04%
-
Tax Rate - - - - - - - -
Total Cost 290,394 1,041,064 792,750 546,529 289,174 329,892 115,831 84.44%
-
Net Worth -398,221 -395,070 -349,326 -283,492 -248,761 -208,485 -5,850,498 -83.30%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - 182 - -
Div Payout % - - - - - 0.00% - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth -398,221 -395,070 -349,326 -283,492 -248,761 -208,485 -5,850,498 -83.30%
NOSH 182,670 182,903 182,893 182,898 182,912 182,881 182,828 -0.05%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin -2.36% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 155.30 569.19 433.45 298.82 158.09 180.39 63.36 81.69%
EPS -3.67 -135.12 -109.41 -63.49 -31.14 -141.35 -89.00 -88.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.10 0.00 -
NAPS -2.18 -2.16 -1.91 -1.55 -1.36 -1.14 -32.00 -83.29%
Adjusted Per Share Value based on latest NOSH - 182,884
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 21.56 79.11 60.24 41.53 21.98 25.07 8.80 81.63%
EPS -0.51 -18.78 -15.21 -8.82 -4.33 -19.65 -12.37 -88.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS -0.3026 -0.3002 -0.2655 -0.2154 -0.189 -0.1584 -4.446 -83.30%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.41 0.54 0.49 1.16 1.57 2.40 3.40 -
P/RPS 0.26 0.09 0.11 0.39 0.99 1.33 5.37 -86.69%
P/EPS -11.17 -0.40 -0.45 -1.83 -5.04 -1.70 -3.82 104.35%
EY -8.95 -250.20 -223.29 -54.73 -19.83 -58.90 -26.18 -51.07%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/11/01 30/08/01 24/05/01 26/02/01 28/11/00 30/08/00 25/05/00 -
Price 0.53 0.62 0.73 1.23 1.65 2.10 2.88 -
P/RPS 0.34 0.11 0.17 0.41 1.04 1.16 4.55 -82.23%
P/EPS -14.44 -0.46 -0.67 -1.94 -5.30 -1.49 -3.24 170.57%
EY -6.92 -217.92 -149.88 -51.62 -18.87 -67.32 -30.90 -63.08%
DY 0.00 0.00 0.00 0.00 0.00 0.05 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