[LIONCOR] YoY Cumulative Quarter Result on 31-Dec-2004 [#2]

Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 10.51%
YoY- 433.67%
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 2,312,415 2,326,805 896,086 1,905,935 1,008,566 953,098 586,575 25.67%
PBT 9,360 57,599 -191,470 197,748 -32,185 21,889 -23,649 -
Tax 2,069 11,182 6,574 -41,832 -14,542 -17,399 1,037 12.19%
NP 11,429 68,781 -184,896 155,916 -46,727 4,490 -22,612 -
-
NP to SH 10,032 55,138 -173,584 155,916 -46,727 4,490 -22,612 -
-
Tax Rate -22.10% -19.41% - 21.15% - 79.49% - -
Total Cost 2,300,986 2,258,024 1,080,982 1,750,019 1,055,293 948,608 609,187 24.78%
-
Net Worth 652,079 944,075 879,492 220,635 -82,784 0 -409,796 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 652,079 944,075 879,492 220,635 -82,784 0 -409,796 -
NOSH 1,003,200 1,004,335 925,781 919,316 919,822 183,265 182,944 32.77%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 0.49% 2.96% -20.63% 8.18% -4.63% 0.47% -3.85% -
ROE 1.54% 5.84% -19.74% 70.67% 0.00% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 230.50 231.68 96.79 207.32 109.65 520.06 320.63 -5.34%
EPS 1.00 5.49 -18.75 16.96 -5.08 3.51 -12.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.94 0.95 0.24 -0.09 0.00 -2.24 -
Adjusted Per Share Value based on latest NOSH - 920,807
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 175.73 176.82 68.10 144.84 76.64 72.43 44.58 25.67%
EPS 0.76 4.19 -13.19 11.85 -3.55 0.34 -1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4955 0.7174 0.6684 0.1677 -0.0629 0.00 -0.3114 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.77 0.62 0.43 1.77 0.52 0.54 0.43 -
P/RPS 0.33 0.27 0.44 0.85 0.47 0.10 0.13 16.78%
P/EPS 77.00 11.29 -2.29 10.44 -10.24 22.04 -3.48 -
EY 1.30 8.85 -43.60 9.58 -9.77 4.54 -28.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.66 0.45 7.38 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 28/02/07 28/02/06 23/02/05 26/02/04 27/02/03 22/02/02 -
Price 0.54 0.82 0.60 1.31 0.78 0.57 0.49 -
P/RPS 0.23 0.35 0.62 0.63 0.71 0.11 0.15 7.38%
P/EPS 54.00 14.94 -3.20 7.72 -15.35 23.27 -3.96 -
EY 1.85 6.70 -31.25 12.95 -6.51 4.30 -25.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.87 0.63 5.46 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