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

Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -89.79%
YoY- 2493.76%
Quarter Report
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 61,930 1,378,588 964,228 785,303 123,979 111,235 91,909 -6.36%
PBT 5,910 137,130 466,105 69,175 -378 -5,732 -11,224 -
Tax -632 -37,562 -24,192 -25,441 -1,449 57 11,224 -
NP 5,278 99,568 441,913 43,734 -1,827 -5,675 0 -
-
NP to SH 5,254 62,028 430,861 43,734 -1,827 -5,675 -8,148 -
-
Tax Rate 10.69% 27.39% 5.19% 36.78% - - - -
Total Cost 56,652 1,279,020 522,315 741,569 125,806 116,910 91,909 -7.74%
-
Net Worth 2,005,400 2,512,964 1,995,767 1,029,035 484,857 476,978 564,092 23.52%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - 22,487 - - - - -
Div Payout % - - 5.22% - - - - -
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 2,005,400 2,512,964 1,995,767 1,029,035 484,857 476,978 564,092 23.52%
NOSH 740,000 692,276 562,188 485,393 351,346 348,159 348,205 13.38%
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 8.52% 7.22% 45.83% 5.57% -1.47% -5.10% 0.00% -
ROE 0.26% 2.47% 21.59% 4.25% -0.38% -1.19% -1.44% -
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 8.37 199.14 171.51 161.79 35.29 31.95 26.40 -17.41%
EPS 0.71 8.96 76.64 9.01 -0.52 -1.63 -2.34 -
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 2.71 3.63 3.55 2.12 1.38 1.37 1.62 8.94%
Adjusted Per Share Value based on latest NOSH - 485,393
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 4.45 99.03 69.26 56.41 8.91 7.99 6.60 -6.35%
EPS 0.38 4.46 30.95 3.14 -0.13 -0.41 -0.59 -
DPS 0.00 0.00 1.62 0.00 0.00 0.00 0.00 -
NAPS 1.4405 1.8051 1.4336 0.7392 0.3483 0.3426 0.4052 23.52%
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 - - - - - - -
Price 1.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 22.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 270.42 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.37 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.00 0.00 0.00 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 26/02/07 23/02/06 21/02/05 26/02/04 25/02/03 20/02/02 -
Price 1.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 17.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 207.04 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.00 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