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

Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -168.79%
YoY- -296.09%
Quarter Report
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 443,276 251,569 140,717 1,330,655 825,237 495,947 348,080 4.10%
PBT 135,680 -318,196 -321 25,879 35,618 3,431 32,899 26.62%
Tax -24,457 -39,243 -343 -23,596 -22,762 28,330 -8,404 19.47%
NP 111,223 -357,439 -664 2,283 12,856 31,761 24,495 28.66%
-
NP to SH 111,223 -357,213 -1,982 -30,859 -7,791 37,590 24,495 28.66%
-
Tax Rate 18.03% - - 91.18% 63.91% -825.71% 25.54% -
Total Cost 332,053 609,008 141,381 1,328,372 812,381 464,186 323,585 0.43%
-
Net Worth 2,909,253 2,547,258 1,964,717 2,530,878 1,876,636 980,373 384,744 40.07%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 13,919 13,919 7,331 18,181 33,511 29,411 19,237 -5.24%
Div Payout % 12.52% 0.00% 0.00% 0.00% 0.00% 78.24% 78.54% -
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 2,909,253 2,547,258 1,964,717 2,530,878 1,876,636 980,373 384,744 40.07%
NOSH 1,391,987 1,391,944 733,103 727,263 670,227 490,186 384,744 23.88%
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 25.09% -142.08% -0.47% 0.17% 1.56% 6.40% 7.04% -
ROE 3.82% -14.02% -0.10% -1.22% -0.42% 3.83% 6.37% -
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 31.84 18.07 19.19 182.97 123.13 101.18 90.47 -15.96%
EPS 7.99 -25.66 -0.27 -4.24 -1.15 7.67 6.36 3.87%
DPS 1.00 1.00 1.00 2.50 5.00 6.00 5.00 -23.51%
NAPS 2.09 1.83 2.68 3.48 2.80 2.00 1.00 13.06%
Adjusted Per Share Value based on latest NOSH - 727,263
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 31.84 18.07 10.11 95.58 59.28 35.62 25.00 4.11%
EPS 7.99 -25.66 -0.14 -2.22 -0.56 2.70 1.76 28.66%
DPS 1.00 1.00 0.53 1.31 2.41 2.11 1.38 -5.22%
NAPS 2.0898 1.8297 1.4113 1.818 1.348 0.7042 0.2764 40.07%
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 - - - - -
Price 0.40 0.56 1.26 0.00 0.00 0.00 0.00 -
P/RPS 1.26 3.10 6.56 0.00 0.00 0.00 0.00 -
P/EPS 5.01 -2.18 -466.05 0.00 0.00 0.00 0.00 -
EY 19.98 -45.83 -0.21 0.00 0.00 0.00 0.00 -
DY 2.50 1.79 0.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.31 0.47 0.00 0.00 0.00 0.00 -
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 25/08/10 27/08/09 28/08/08 27/08/07 15/08/06 16/08/05 17/08/04 -
Price 0.41 0.56 0.83 0.00 0.00 0.00 0.00 -
P/RPS 1.29 3.10 4.32 0.00 0.00 0.00 0.00 -
P/EPS 5.13 -2.18 -307.00 0.00 0.00 0.00 0.00 -
EY 19.49 -45.83 -0.33 0.00 0.00 0.00 0.00 -
DY 2.44 1.79 1.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.31 0.31 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