[LIONCOR] YoY Annualized Quarter Result on 31-Mar-2003 [#3]

Announcement Date
06-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 358.69%
YoY- 163.77%
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 2,015,037 3,953,885 2,243,804 1,803,764 1,117,468 1,057,000 154,441 53.40%
PBT -491,609 346,337 50,601 89,021 -81,061 -349,974 -213,250 14.92%
Tax 147,529 -72,102 -43,030 -47,830 16,472 349,974 213,250 -5.95%
NP -344,080 274,234 7,570 41,190 -64,589 0 0 -
-
NP to SH -324,118 274,234 7,570 41,190 -64,589 -266,805 -216,956 6.91%
-
Tax Rate - 20.82% 85.04% 53.73% - - - -
Total Cost 2,359,117 3,679,650 2,236,233 1,762,573 1,182,057 1,057,000 154,441 57.48%
-
Net Worth 687,111 276,322 -18,316 -21,755 -431,570 -349,326 -5,850,498 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 687,111 276,322 -18,316 -21,755 -431,570 -349,326 -5,850,498 -
NOSH 928,529 921,074 915,806 217,556 182,869 182,893 182,828 31.09%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -17.08% 6.94% 0.34% 2.28% -5.78% 0.00% 0.00% -
ROE -47.17% 99.24% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 217.01 429.27 245.01 829.10 611.08 577.93 84.47 17.02%
EPS -34.91 29.77 0.83 18.93 -50.45 -145.88 -118.67 -18.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.30 -0.02 -0.10 -2.36 -1.91 -32.00 -
Adjusted Per Share Value based on latest NOSH - 400,652
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 153.13 300.47 170.51 137.07 84.92 80.32 11.74 53.39%
EPS -24.63 20.84 0.58 3.13 -4.91 -20.28 -16.49 6.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5222 0.21 -0.0139 -0.0165 -0.328 -0.2655 -4.446 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.62 1.05 0.77 0.69 0.52 0.49 3.40 -
P/RPS 0.29 0.24 0.31 0.08 0.09 0.08 4.02 -35.46%
P/EPS -1.78 3.53 93.15 3.64 -1.47 -0.34 -2.87 -7.64%
EY -56.30 28.36 1.07 27.44 -67.92 -297.71 -34.90 8.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 3.50 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 30/05/05 25/05/04 06/05/03 21/05/02 24/05/01 25/05/00 -
Price 0.67 1.02 0.62 0.61 0.71 0.73 2.88 -
P/RPS 0.31 0.24 0.25 0.07 0.12 0.13 3.41 -32.93%
P/EPS -1.92 3.43 75.00 3.22 -2.01 -0.50 -2.43 -3.84%
EY -52.10 29.19 1.33 31.04 -49.75 -199.84 -41.20 3.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 3.40 0.00 0.00 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