[LIONCOR] YoY Annual (Unaudited) Result on 30-Jun-2004 [#4]

Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
YoY- -22.35%
View:
Show?
Annual (Unaudited) Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 4,619,893 2,507,212 3,977,086 2,445,442 1,837,840 1,214,669 1,041,064 28.17%
PBT -181,197 -556,767 211,241 100,427 111,951 -138,260 -330,744 -9.53%
Tax -6,978 126,178 53,719 -57,196 -56,274 35,548 330,744 -
NP -188,175 -430,589 264,960 43,231 55,677 -102,712 0 -
-
NP to SH -213,407 -403,267 231,765 43,231 55,677 -102,712 -247,121 -2.41%
-
Tax Rate - - -25.43% 56.95% 50.27% - - -
Total Cost 4,808,068 2,937,801 3,712,126 2,402,211 1,782,163 1,317,381 1,041,064 29.03%
-
Net Worth 643,293 547,690 912,780 45,990 -31,360 -490,185 -395,070 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 643,293 547,690 912,780 45,990 -31,360 -490,185 -395,070 -
NOSH 1,005,145 944,293 922,000 919,808 522,675 182,904 182,903 32.82%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -4.07% -17.17% 6.66% 1.77% 3.03% -8.46% 0.00% -
ROE -33.17% -73.63% 25.39% 94.00% 0.00% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 459.62 265.51 431.35 265.86 351.62 664.10 569.19 -3.49%
EPS -21.23 -42.71 25.14 4.70 14.19 -80.22 -135.12 -26.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.58 0.99 0.05 -0.06 -2.68 -2.16 -
Adjusted Per Share Value based on latest NOSH - 918,166
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 351.08 190.53 302.23 185.84 139.66 92.31 79.11 28.17%
EPS -16.22 -30.65 17.61 3.29 4.23 -7.81 -18.78 -2.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4889 0.4162 0.6936 0.0349 -0.0238 -0.3725 -0.3002 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.85 0.62 0.91 0.61 0.68 0.63 0.54 -
P/RPS 0.18 0.23 0.21 0.23 0.19 0.09 0.09 12.24%
P/EPS -4.00 -1.45 3.62 12.98 6.38 -1.12 -0.40 46.75%
EY -24.98 -68.88 27.62 7.70 15.67 -89.14 -250.20 -31.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.07 0.92 12.20 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 17/08/06 23/08/05 25/08/04 27/08/03 22/08/02 30/08/01 -
Price 0.79 0.59 0.81 0.78 0.94 0.54 0.62 -
P/RPS 0.17 0.22 0.19 0.29 0.27 0.08 0.11 7.52%
P/EPS -3.72 -1.38 3.22 16.60 8.82 -0.96 -0.46 41.65%
EY -26.88 -72.38 31.03 6.03 11.33 -103.99 -217.92 -29.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.02 0.82 15.60 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