[LIONDIV] QoQ Quarter Result on 30-Sep-2006 [#1]

Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 6884.62%
YoY- 1896.26%
Quarter Report
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,330,655 1,405,797 1,378,588 1,056,642 825,237 924,082 964,228 24.02%
PBT 25,879 116,102 137,130 577,876 35,618 64,564 466,105 -85.52%
Tax -23,596 -30,402 -37,562 -27,387 -22,762 -19,306 -24,192 -1.65%
NP 2,283 85,700 99,568 550,489 12,856 45,258 441,913 -97.04%
-
NP to SH -30,859 44,859 62,028 528,590 -7,791 21,326 430,861 -
-
Tax Rate 91.18% 26.19% 27.39% 4.74% 63.91% 29.90% 5.19% -
Total Cost 1,328,372 1,320,097 1,279,020 506,153 812,381 878,824 522,315 86.63%
-
Net Worth 2,530,878 2,548,491 2,512,964 2,432,840 1,876,636 1,886,018 1,995,767 17.20%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 18,181 - - - 33,511 - 22,487 -13.24%
Div Payout % 0.00% - - - 0.00% - 5.22% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 2,530,878 2,548,491 2,512,964 2,432,840 1,876,636 1,886,018 1,995,767 17.20%
NOSH 727,263 694,411 692,276 691,147 670,227 666,437 562,188 18.78%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.17% 6.10% 7.22% 52.10% 1.56% 4.90% 45.83% -
ROE -1.22% 1.76% 2.47% 21.73% -0.42% 1.13% 21.59% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 182.97 202.44 199.14 152.88 123.13 138.66 171.51 4.41%
EPS -4.24 6.46 8.96 76.48 -1.15 3.20 76.64 -
DPS 2.50 0.00 0.00 0.00 5.00 0.00 4.00 -26.96%
NAPS 3.48 3.67 3.63 3.52 2.80 2.83 3.55 -1.32%
Adjusted Per Share Value based on latest NOSH - 691,147
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 95.58 100.98 99.03 75.90 59.28 66.38 69.26 24.02%
EPS -2.22 3.22 4.46 37.97 -0.56 1.53 30.95 -
DPS 1.31 0.00 0.00 0.00 2.41 0.00 1.62 -13.23%
NAPS 1.818 1.8306 1.8051 1.7475 1.348 1.3548 1.4336 17.21%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 22/05/07 26/02/07 24/11/06 15/08/06 23/05/06 23/02/06 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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