[LIONCOR] YoY Annualized Quarter Result on 30-Jun-2001 [#4]

Announcement Date
30-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
30-Jun-2001 [#4]
Profit Trend
QoQ- 7.38%
YoY- 4.41%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 2,445,442 1,837,840 1,214,669 1,041,064 329,892 179,533 -2.70%
PBT 100,427 111,951 -138,260 -330,744 -267,733 -288,889 -
Tax -57,196 -56,274 35,548 330,744 267,733 288,889 -
NP 43,231 55,677 -102,712 0 0 0 -100.00%
-
NP to SH 43,231 55,677 -102,712 -247,121 -258,530 -274,593 -
-
Tax Rate 56.95% 50.27% - - - - -
Total Cost 2,402,211 1,782,163 1,317,381 1,041,064 329,892 179,533 -2.69%
-
Net Worth 45,990 -31,360 -490,185 -395,070 -208,485 62,137 0.31%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - 182 182 -
Div Payout % - - - - 0.00% 0.00% -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 45,990 -31,360 -490,185 -395,070 -208,485 62,137 0.31%
NOSH 919,808 522,675 182,904 182,903 182,881 182,757 -1.68%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 1.77% 3.03% -8.46% 0.00% 0.00% 0.00% -
ROE 94.00% 0.00% 0.00% 0.00% 0.00% -441.91% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 265.86 351.62 664.10 569.19 180.39 98.24 -1.04%
EPS 4.70 14.19 -80.22 -135.12 -141.35 -150.25 -
DPS 0.00 0.00 0.00 0.00 0.10 0.10 -
NAPS 0.05 -0.06 -2.68 -2.16 -1.14 0.34 2.03%
Adjusted Per Share Value based on latest NOSH - 182,840
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 185.84 139.66 92.31 79.11 25.07 13.64 -2.71%
EPS 3.29 4.23 -7.81 -18.78 -19.65 -20.87 -
DPS 0.00 0.00 0.00 0.00 0.01 0.01 -
NAPS 0.0349 -0.0238 -0.3725 -0.3002 -0.1584 0.0472 0.31%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.61 0.68 0.63 0.54 2.40 0.00 -
P/RPS 0.23 0.19 0.09 0.09 1.33 0.00 -100.00%
P/EPS 12.98 6.38 -1.12 -0.40 -1.70 0.00 -100.00%
EY 7.70 15.67 -89.14 -250.20 -58.90 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 12.20 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 25/08/04 27/08/03 22/08/02 30/08/01 30/08/00 - -
Price 0.78 0.94 0.54 0.62 2.10 0.00 -
P/RPS 0.29 0.27 0.08 0.11 1.16 0.00 -100.00%
P/EPS 16.60 8.82 -0.96 -0.46 -1.49 0.00 -100.00%
EY 6.03 11.33 -103.99 -217.92 -67.32 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 15.60 0.00 0.00 0.00 0.00 0.00 -100.00%

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