[LIONCOR] QoQ Quarter Result on 31-Dec-2007 [#2]

Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 314.2%
YoY- -72.48%
Quarter Report
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,457,267 1,600,360 1,321,007 1,178,460 1,133,955 1,231,941 1,061,147 23.47%
PBT 32,835 -49,500 50,132 7,054 2,306 -278,887 40,091 -12.43%
Tax 937 11,211 1,572 1,188 881 -24,326 6,166 -71.42%
NP 33,772 -38,289 51,704 8,242 3,187 -303,213 46,257 -18.87%
-
NP to SH 28,666 -44,574 49,252 8,081 1,951 -305,539 36,994 -15.59%
-
Tax Rate -2.85% - -3.14% -16.84% -38.20% - -15.38% -
Total Cost 1,423,495 1,638,649 1,269,303 1,170,218 1,130,768 1,535,154 1,014,890 25.22%
-
Net Worth 704,077 673,874 703,599 656,581 667,447 643,207 944,955 -17.76%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 704,077 673,874 703,599 656,581 667,447 643,207 944,955 -17.76%
NOSH 1,005,824 1,005,783 1,005,142 1,010,124 1,026,842 1,005,011 1,005,271 0.03%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.32% -2.39% 3.91% 0.70% 0.28% -24.61% 4.36% -
ROE 4.07% -6.61% 7.00% 1.23% 0.29% -47.50% 3.91% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 144.88 159.12 131.42 116.66 110.43 122.58 105.56 23.43%
EPS 2.85 -4.43 4.90 0.80 0.19 -30.40 3.68 -15.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.67 0.70 0.65 0.65 0.64 0.94 -17.79%
Adjusted Per Share Value based on latest NOSH - 1,010,124
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 110.74 121.62 100.39 89.55 86.17 93.62 80.64 23.47%
EPS 2.18 -3.39 3.74 0.61 0.15 -23.22 2.81 -15.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.535 0.5121 0.5347 0.499 0.5072 0.4888 0.7181 -17.77%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.38 0.56 0.44 0.77 0.65 0.85 0.85 -
P/RPS 0.26 0.35 0.33 0.66 0.59 0.69 0.81 -53.02%
P/EPS 13.33 -12.64 8.98 96.25 342.11 -2.80 23.10 -30.61%
EY 7.50 -7.91 11.14 1.04 0.29 -35.77 4.33 44.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.84 0.63 1.18 1.00 1.33 0.90 -28.79%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 28/08/08 29/05/08 26/02/08 29/11/07 29/08/07 22/05/07 -
Price 0.24 0.49 0.70 0.54 0.77 0.79 0.93 -
P/RPS 0.17 0.31 0.53 0.46 0.70 0.64 0.88 -66.48%
P/EPS 8.42 -11.06 14.29 67.50 405.26 -2.60 25.27 -51.84%
EY 11.88 -9.04 7.00 1.48 0.25 -38.48 3.96 107.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.73 1.00 0.83 1.18 1.23 0.99 -50.86%

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