[LIONCOR] QoQ Quarter Result on 31-Mar-2009 [#3]

Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -161.01%
YoY- -1074.45%
Quarter Report
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 934,282 794,685 408,380 521,112 712,826 1,457,267 1,600,360 -30.08%
PBT 18,363 -288,678 -521,105 -551,571 -216,326 32,835 -49,500 -
Tax 275 218 17,425 8,096 14,237 937 11,211 -91.50%
NP 18,638 -288,460 -503,680 -543,475 -202,089 33,772 -38,289 -
-
NP to SH 26,755 -218,464 -406,381 -479,938 -183,874 28,666 -44,574 -
-
Tax Rate -1.50% - - - - -2.85% - -
Total Cost 915,644 1,083,145 912,060 1,064,587 914,915 1,423,495 1,638,649 -32.08%
-
Net Worth 322,578 304,214 531,962 653,248 502,662 704,077 673,874 -38.72%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 322,578 304,214 531,962 653,248 502,662 704,077 673,874 -38.72%
NOSH 1,897,517 1,901,340 1,899,864 1,333,161 1,005,325 1,005,824 1,005,783 52.50%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.99% -36.30% -123.34% -104.29% -28.35% 2.32% -2.39% -
ROE 8.29% -71.81% -76.39% -73.47% -36.58% 4.07% -6.61% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 49.24 41.80 21.50 39.09 70.91 144.88 159.12 -54.15%
EPS 1.41 -11.49 -21.39 -36.00 -18.29 2.85 -4.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.28 0.49 0.50 0.70 0.67 -59.82%
Adjusted Per Share Value based on latest NOSH - 1,333,161
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 71.00 60.39 31.03 39.60 54.17 110.74 121.62 -30.08%
EPS 2.03 -16.60 -30.88 -36.47 -13.97 2.18 -3.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2451 0.2312 0.4043 0.4964 0.382 0.535 0.5121 -38.73%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.31 0.39 0.44 0.17 0.22 0.38 0.56 -
P/RPS 0.63 0.93 2.05 0.43 0.31 0.26 0.35 47.81%
P/EPS 21.99 -3.39 -2.06 -0.47 -1.20 13.33 -12.64 -
EY 4.55 -29.46 -48.61 -211.76 -83.14 7.50 -7.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.44 1.57 0.35 0.44 0.54 0.84 67.20%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 16/11/09 27/08/09 28/05/09 26/02/09 18/11/08 28/08/08 -
Price 0.33 0.39 0.41 0.50 0.19 0.24 0.49 -
P/RPS 0.67 0.93 1.91 1.28 0.27 0.17 0.31 66.92%
P/EPS 23.40 -3.39 -1.92 -1.39 -1.04 8.42 -11.06 -
EY 4.27 -29.46 -52.17 -72.00 -96.26 11.88 -9.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.44 1.46 1.02 0.38 0.34 0.73 91.51%

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