[LIONCOR] YoY Cumulative Quarter Result on 30-Jun-2007 [#4]

Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -331.63%
YoY- 47.08%
Quarter Report
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 3,703,121 3,099,585 5,233,782 4,619,893 2,507,212 3,977,086 2,445,442 7.15%
PBT -144,654 -1,256,167 9,992 -181,197 -556,767 211,241 100,427 -
Tax -7,482 40,695 14,852 -6,978 126,178 53,719 -57,196 -28.74%
NP -152,136 -1,215,472 24,844 -188,175 -430,589 264,960 43,231 -
-
NP to SH -112,812 -1,041,527 14,710 -213,407 -403,267 231,765 43,231 -
-
Tax Rate - - -148.64% - - -25.43% 56.95% -
Total Cost 3,855,257 4,315,057 5,208,938 4,808,068 2,937,801 3,712,126 2,402,211 8.19%
-
Net Worth 418,064 366,550 671,417 643,293 547,690 912,780 45,990 44.44%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 418,064 366,550 671,417 643,293 547,690 912,780 45,990 44.44%
NOSH 1,900,292 1,309,108 1,002,115 1,005,145 944,293 922,000 919,808 12.84%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -4.11% -39.21% 0.47% -4.07% -17.17% 6.66% 1.77% -
ROE -26.98% -284.14% 2.19% -33.17% -73.63% 25.39% 94.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 194.87 236.77 522.27 459.62 265.51 431.35 265.86 -5.04%
EPS -5.93 -79.56 1.46 -21.23 -42.71 25.14 4.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.28 0.67 0.64 0.58 0.99 0.05 27.99%
Adjusted Per Share Value based on latest NOSH - 1,005,011
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 281.41 235.55 397.73 351.08 190.53 302.23 185.84 7.15%
EPS -8.57 -79.15 1.12 -16.22 -30.65 17.61 3.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3177 0.2786 0.5102 0.4889 0.4162 0.6936 0.0349 44.47%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.28 0.44 0.56 0.85 0.62 0.91 0.61 -
P/RPS 0.14 0.19 0.11 0.18 0.23 0.21 0.23 -7.93%
P/EPS -4.72 -0.55 38.15 -4.00 -1.45 3.62 12.98 -
EY -21.20 -180.82 2.62 -24.98 -68.88 27.62 7.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.57 0.84 1.33 1.07 0.92 12.20 -31.40%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 27/08/09 28/08/08 29/08/07 17/08/06 23/08/05 25/08/04 -
Price 0.28 0.41 0.49 0.79 0.59 0.81 0.78 -
P/RPS 0.14 0.17 0.09 0.17 0.22 0.19 0.29 -11.42%
P/EPS -4.72 -0.52 33.38 -3.72 -1.38 3.22 16.60 -
EY -21.20 -194.05 3.00 -26.88 -72.38 31.03 6.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.46 0.73 1.23 1.02 0.82 15.60 -34.15%

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