[LIONCOR] QoQ Quarter Result on 30-Sep-2011 [#1]

Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -116.1%
YoY- -72.67%
Quarter Report
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 949,047 696,947 913,734 675,627 1,028,418 831,202 728,471 19.30%
PBT -274,923 -107,965 -75,688 -139,040 -38,753 -49,968 -175,307 35.01%
Tax 23,284 17,724 12,411 19,460 -8,520 7,930 46,676 -37.12%
NP -251,639 -90,241 -63,277 -119,580 -47,273 -42,038 -128,631 56.48%
-
NP to SH -235,273 -76,132 -52,451 -97,351 -45,050 -34,346 -98,586 78.67%
-
Tax Rate - - - - - - - -
Total Cost 1,200,686 787,188 977,011 795,207 1,075,691 873,240 857,102 25.22%
-
Net Worth 460,599 329,006 19,003 76,055 171,075 208,732 246,939 51.58%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 460,599 329,006 19,003 76,055 171,075 208,732 246,939 51.58%
NOSH 1,315,998 658,012 1,900,398 1,901,386 1,900,843 1,897,569 1,899,537 -21.72%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -26.51% -12.95% -6.93% -17.70% -4.60% -5.06% -17.66% -
ROE -51.08% -23.14% -276.00% -128.00% -26.33% -16.45% -39.92% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 72.12 105.92 48.08 35.53 54.10 43.80 38.35 52.41%
EPS -17.88 -11.57 -2.76 -5.12 -2.37 -1.81 -5.19 128.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.50 0.01 0.04 0.09 0.11 0.13 93.64%
Adjusted Per Share Value based on latest NOSH - 1,901,386
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 72.12 52.96 69.44 51.34 78.15 63.17 55.36 19.30%
EPS -17.88 -5.79 -3.99 -7.40 -3.42 -2.61 -7.49 78.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.25 0.0144 0.0578 0.13 0.1586 0.1877 51.55%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.32 0.46 0.18 0.17 0.29 0.34 0.26 -
P/RPS 0.44 0.43 0.37 0.48 0.54 0.78 0.68 -25.20%
P/EPS -1.79 -3.98 -6.52 -3.32 -12.24 -18.78 -5.01 -49.68%
EY -55.87 -25.15 -15.33 -30.12 -8.17 -5.32 -19.96 98.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.92 18.00 4.25 3.22 3.09 2.00 -40.87%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 23/05/12 21/02/12 22/11/11 25/08/11 24/05/11 23/02/11 -
Price 0.29 0.32 0.18 0.20 0.23 0.28 0.35 -
P/RPS 0.40 0.30 0.37 0.56 0.43 0.64 0.91 -42.21%
P/EPS -1.62 -2.77 -6.52 -3.91 -9.70 -15.47 -6.74 -61.37%
EY -61.65 -36.16 -15.33 -25.60 -10.30 -6.46 -14.83 158.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.64 18.00 5.00 2.56 2.55 2.69 -54.37%

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