[LIONCOR] QoQ Quarter Result on 31-Mar-2003 [#3]

Announcement Date
06-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 233.16%
YoY- 202.22%
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 565,408 443,158 485,017 399,725 477,152 475,946 376,785 30.97%
PBT -21,990 -10,195 45,185 44,877 21,201 688 -77,464 -56.70%
Tax -6,152 -8,390 -20,401 -18,474 -13,276 -4,123 23,194 -
NP -28,142 -18,585 24,784 26,403 7,925 -3,435 -54,270 -35.37%
-
NP to SH -28,142 -18,585 24,784 26,403 7,925 -3,435 -54,270 -35.37%
-
Tax Rate - - 45.15% 41.17% 62.62% 599.27% - -
Total Cost 593,550 461,743 460,233 373,322 469,227 479,381 431,055 23.69%
-
Net Worth -82,770 -64,403 -55,218 -40,065 0 -487,843 -490,077 -69.34%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth -82,770 -64,403 -55,218 -40,065 0 -487,843 -490,077 -69.34%
NOSH 919,673 920,049 920,303 400,652 183,025 182,712 182,864 192.67%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -4.98% -4.19% 5.11% 6.61% 1.66% -0.72% -14.40% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 61.48 48.17 52.70 99.77 260.70 260.49 206.05 -55.24%
EPS -3.06 -2.02 2.70 6.59 6.19 -2.68 -42.39 -82.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.09 -0.07 -0.06 -0.10 0.00 -2.67 -2.68 -89.52%
Adjusted Per Share Value based on latest NOSH - 400,652
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 42.97 33.68 36.86 30.38 36.26 36.17 28.63 30.99%
EPS -2.14 -1.41 1.88 2.01 0.60 -0.26 -4.12 -35.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0629 -0.0489 -0.042 -0.0304 0.00 -0.3707 -0.3724 -69.34%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.52 0.80 0.68 0.69 0.54 0.58 0.63 -
P/RPS 0.85 1.66 1.29 0.69 0.21 0.22 0.31 95.54%
P/EPS -16.99 -39.60 25.25 10.47 12.47 -30.85 -2.12 298.95%
EY -5.88 -2.52 3.96 9.55 8.02 -3.24 -47.11 -74.92%
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
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 27/08/03 06/05/03 27/02/03 27/11/02 22/08/02 -
Price 0.78 0.70 0.94 0.61 0.57 0.59 0.54 -
P/RPS 1.27 1.45 1.78 0.61 0.22 0.23 0.26 187.05%
P/EPS -25.49 -34.65 34.90 9.26 13.16 -31.38 -1.82 478.24%
EY -3.92 -2.89 2.86 10.80 7.60 -3.19 -54.96 -82.71%
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