[LIONCOR] YoY Cumulative Quarter Result on 30-Jun-2003 [#4]

Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 80.23%
YoY- 154.21%
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 2,507,212 3,977,086 2,445,442 1,837,840 1,214,669 1,041,064 329,892 40.19%
PBT -556,767 211,241 100,427 111,951 -138,260 -330,744 -267,733 12.97%
Tax 126,178 53,719 -57,196 -56,274 35,548 330,744 267,733 -11.77%
NP -430,589 264,960 43,231 55,677 -102,712 0 0 -
-
NP to SH -403,267 231,765 43,231 55,677 -102,712 -247,121 -258,530 7.68%
-
Tax Rate - -25.43% 56.95% 50.27% - - - -
Total Cost 2,937,801 3,712,126 2,402,211 1,782,163 1,317,381 1,041,064 329,892 43.94%
-
Net Worth 547,690 912,780 45,990 -31,360 -490,185 -395,070 -208,485 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - 182 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 547,690 912,780 45,990 -31,360 -490,185 -395,070 -208,485 -
NOSH 944,293 922,000 919,808 522,675 182,904 182,903 182,881 31.45%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -17.17% 6.66% 1.77% 3.03% -8.46% 0.00% 0.00% -
ROE -73.63% 25.39% 94.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 265.51 431.35 265.86 351.62 664.10 569.19 180.39 6.65%
EPS -42.71 25.14 4.70 14.19 -80.22 -135.12 -141.35 -18.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.10 -
NAPS 0.58 0.99 0.05 -0.06 -2.68 -2.16 -1.14 -
Adjusted Per Share Value based on latest NOSH - 920,303
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 190.53 302.23 185.84 139.66 92.31 79.11 25.07 40.19%
EPS -30.65 17.61 3.29 4.23 -7.81 -18.78 -19.65 7.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.4162 0.6936 0.0349 -0.0238 -0.3725 -0.3002 -0.1584 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.62 0.91 0.61 0.68 0.63 0.54 2.40 -
P/RPS 0.23 0.21 0.23 0.19 0.09 0.09 1.33 -25.34%
P/EPS -1.45 3.62 12.98 6.38 -1.12 -0.40 -1.70 -2.61%
EY -68.88 27.62 7.70 15.67 -89.14 -250.20 -58.90 2.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
P/NAPS 1.07 0.92 12.20 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 17/08/06 23/08/05 25/08/04 27/08/03 22/08/02 30/08/01 30/08/00 -
Price 0.59 0.81 0.78 0.94 0.54 0.62 2.10 -
P/RPS 0.22 0.19 0.29 0.27 0.08 0.11 1.16 -24.19%
P/EPS -1.38 3.22 16.60 8.82 -0.96 -0.46 -1.49 -1.26%
EY -72.38 31.03 6.03 11.33 -103.99 -217.92 -67.32 1.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
P/NAPS 1.02 0.82 15.60 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