[LIONCOR] QoQ Quarter Result on 30-Jun-2015 [#4]

Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -96.16%
YoY- 26.36%
Quarter Report
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 146,422 184,367 340,564 436,485 571,473 474,280 605,270 -61.14%
PBT -91,653 -151,605 -221,051 -243,446 -136,022 -156,661 -108,952 -10.87%
Tax 1,139 572 -2,582 -9,980 327 -891 -969 -
NP -90,514 -151,033 -223,633 -253,426 -135,695 -157,552 -109,921 -12.13%
-
NP to SH -71,055 -118,362 -175,668 -207,794 -105,929 -123,311 -85,931 -11.89%
-
Tax Rate - - - - - - - -
Total Cost 236,936 335,400 564,197 689,911 707,168 631,832 715,191 -52.08%
-
Net Worth -1,171,091 -1,092,774 -973,740 -815,856 -605,308 -500,087 -381,623 111.02%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth -1,171,091 -1,092,774 -973,740 -815,856 -605,308 -500,087 -381,623 111.02%
NOSH 1,315,833 1,316,596 1,315,865 1,315,897 1,315,888 1,316,019 1,315,941 -0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -61.82% -81.92% -65.67% -58.06% -23.74% -33.22% -18.16% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 11.13 14.00 25.88 33.17 43.43 36.04 46.00 -61.13%
EPS -5.40 -8.99 -13.35 -15.79 -8.05 -9.37 -6.53 -11.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.89 -0.83 -0.74 -0.62 -0.46 -0.38 -0.29 111.04%
Adjusted Per Share Value based on latest NOSH - 1,315,897
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 11.13 14.01 25.88 33.17 43.43 36.04 46.00 -61.13%
EPS -5.40 -8.99 -13.35 -15.79 -8.05 -9.37 -6.53 -11.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8899 -0.8304 -0.74 -0.62 -0.46 -0.38 -0.29 111.02%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.045 0.04 0.035 0.045 0.05 0.05 0.07 -
P/RPS 0.40 0.29 0.14 0.14 0.12 0.14 0.15 92.18%
P/EPS -0.83 -0.44 -0.26 -0.28 -0.62 -0.53 -1.07 -15.56%
EY -120.00 -224.75 -381.43 -350.91 -161.00 -187.40 -93.29 18.25%
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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 17/05/16 25/02/16 23/11/15 24/08/15 28/05/15 26/02/15 24/11/14 -
Price 0.045 0.035 0.04 0.035 0.05 0.06 0.065 -
P/RPS 0.40 0.25 0.15 0.11 0.12 0.17 0.14 101.22%
P/EPS -0.83 -0.39 -0.30 -0.22 -0.62 -0.64 -1.00 -11.67%
EY -120.00 -256.86 -333.75 -451.17 -161.00 -156.17 -100.46 12.56%
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