[LIONCOR] YoY Annual (Unaudited) Result on 30-Jun-2012 [#4]

Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
YoY- -96.79%
Quarter Report
View:
Show?
Annual (Unaudited) Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 2,087,508 2,481,954 2,591,833 3,235,355 3,113,250 3,703,121 3,099,585 -6.37%
PBT -645,081 -625,851 -354,864 -597,616 -345,366 -144,654 -1,256,167 -10.50%
Tax -11,513 27,017 28,208 72,879 64,268 -7,482 40,695 -
NP -656,594 -598,834 -326,656 -524,737 -281,098 -152,136 -1,215,472 -9.75%
-
NP to SH -522,965 -507,071 -245,618 -461,207 -234,361 -112,812 -1,041,527 -10.84%
-
Tax Rate - - - - - - - -
Total Cost 2,744,102 3,080,788 2,918,489 3,760,092 3,394,348 3,855,257 4,315,057 -7.26%
-
Net Worth -816,088 -302,730 197,403 238,669 171,066 418,064 366,550 -
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth -816,088 -302,730 197,403 238,669 171,066 418,064 366,550 -
NOSH 1,316,271 1,316,217 1,316,024 681,913 1,900,738 1,900,292 1,309,108 0.09%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -31.45% -24.13% -12.60% -16.22% -9.03% -4.11% -39.21% -
ROE 0.00% 0.00% -124.42% -193.24% -137.00% -26.98% -284.14% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 158.59 188.57 196.94 474.45 163.79 194.87 236.77 -6.45%
EPS -39.73 -38.53 -18.66 -67.63 -12.33 -5.93 -79.56 -10.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.62 -0.23 0.15 0.35 0.09 0.22 0.28 -
Adjusted Per Share Value based on latest NOSH - 1,315,998
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 158.64 188.61 196.96 245.86 236.58 281.41 235.55 -6.37%
EPS -39.74 -38.53 -18.67 -35.05 -17.81 -8.57 -79.15 -10.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6202 -0.2301 0.15 0.1814 0.13 0.3177 0.2786 -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.045 0.075 0.225 0.32 0.29 0.28 0.44 -
P/RPS 0.03 0.04 0.11 0.07 0.18 0.14 0.19 -26.47%
P/EPS -0.11 -0.19 -1.21 -0.47 -2.35 -4.72 -0.55 -23.51%
EY -882.91 -513.66 -82.95 -211.36 -42.52 -21.20 -180.82 30.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.50 0.91 3.22 1.27 1.57 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 22/08/14 27/08/13 28/08/12 25/08/11 24/08/10 27/08/09 -
Price 0.035 0.08 0.195 0.29 0.23 0.28 0.41 -
P/RPS 0.02 0.04 0.10 0.06 0.14 0.14 0.17 -29.98%
P/EPS -0.09 -0.21 -1.04 -0.43 -1.87 -4.72 -0.52 -25.33%
EY -1,135.17 -481.56 -95.71 -233.22 -53.61 -21.20 -194.05 34.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.30 0.83 2.56 1.27 1.46 -

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