[LIONCOR] YoY Annualized Quarter Result on 30-Sep-2001 [#1]

Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- 89.15%
YoY- 88.23%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 3,657,916 1,772,632 1,903,784 1,134,760 1,156,696 150,864 0 -100.00%
PBT 680,812 -40,780 2,752 -16,996 -275,336 -130,560 0 -100.00%
Tax -116,448 -33,560 -16,492 -9,820 275,336 130,560 0 -100.00%
NP 564,364 -74,340 -13,740 -26,816 0 0 0 -100.00%
-
NP to SH 564,364 -74,340 -13,740 -26,816 -227,836 -142,648 0 -100.00%
-
Tax Rate 17.10% - 599.27% - - - - -
Total Cost 3,093,552 1,846,972 1,917,524 1,161,576 1,156,696 150,864 0 -100.00%
-
Net Worth 193,023 -64,403 -487,843 -398,221 -248,761 27,432 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 193,023 -64,403 -487,843 -398,221 -248,761 27,432 0 -100.00%
NOSH 919,159 920,049 182,712 182,670 182,912 182,882 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 15.43% -4.19% -0.72% -2.36% 0.00% 0.00% 0.00% -
ROE 292.38% 0.00% 0.00% 0.00% 0.00% -520.00% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 397.96 192.67 1,041.95 621.21 632.38 82.49 0.00 -100.00%
EPS 61.40 -8.08 -10.72 -14.68 -124.56 -78.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 -0.07 -2.67 -2.18 -1.36 0.15 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 182,670
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 277.98 134.71 144.67 86.23 87.90 11.46 0.00 -100.00%
EPS 42.89 -5.65 -1.04 -2.04 -17.31 -10.84 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1467 -0.0489 -0.3707 -0.3026 -0.189 0.0208 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 0.90 0.80 0.58 0.41 1.57 0.00 0.00 -
P/RPS 0.23 0.42 0.06 0.07 0.25 0.00 0.00 -100.00%
P/EPS 1.47 -9.90 -7.71 -2.79 -1.26 0.00 0.00 -100.00%
EY 68.22 -10.10 -12.97 -35.80 -79.34 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.29 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 25/11/04 19/11/03 27/11/02 29/11/01 28/11/00 30/11/99 - -
Price 1.46 0.70 0.59 0.53 1.65 0.00 0.00 -
P/RPS 0.37 0.36 0.06 0.09 0.26 0.00 0.00 -100.00%
P/EPS 2.38 -8.66 -7.85 -3.61 -1.32 0.00 0.00 -100.00%
EY 42.05 -11.54 -12.75 -27.70 -75.49 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.95 0.00 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