[LIONCOR] YoY Quarter Result on 30-Jun-2006 [#4]

Announcement Date
17-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -130.46%
YoY- -713.97%
Quarter Report
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 408,380 1,600,360 1,231,941 995,934 1,011,672 762,589 485,017 -2.82%
PBT -521,105 -49,500 -278,887 -188,060 -48,512 62,476 45,185 -
Tax 17,425 11,211 -24,326 15,531 80,187 -24,923 -20,401 -
NP -503,680 -38,289 -303,213 -172,529 31,675 37,553 24,784 -
-
NP to SH -406,381 -44,574 -305,539 -160,178 26,089 37,553 24,784 -
-
Tax Rate - - - - - 39.89% 45.15% -
Total Cost 912,060 1,638,649 1,535,154 1,168,463 979,997 725,036 460,233 12.06%
-
Net Worth 531,962 673,874 643,207 558,747 314,854 45,908 -55,218 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 531,962 673,874 643,207 558,747 314,854 45,908 -55,218 -
NOSH 1,899,864 1,005,783 1,005,011 947,030 926,042 918,166 920,303 12.82%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -123.34% -2.39% -24.61% -17.32% 3.13% 4.92% 5.11% -
ROE -76.39% -6.61% -47.50% -28.67% 8.29% 81.80% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 21.50 159.12 122.58 105.16 109.25 83.06 52.70 -13.86%
EPS -21.39 -4.43 -30.40 -16.92 2.82 4.09 2.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.67 0.64 0.59 0.34 0.05 -0.06 -
Adjusted Per Share Value based on latest NOSH - 947,030
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 31.03 121.62 93.62 75.68 76.88 57.95 36.86 -2.82%
EPS -30.88 -3.39 -23.22 -12.17 1.98 2.85 1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4043 0.5121 0.4888 0.4246 0.2393 0.0349 -0.042 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.44 0.56 0.85 0.62 0.91 0.61 0.68 -
P/RPS 2.05 0.35 0.69 0.59 0.83 0.73 1.29 8.01%
P/EPS -2.06 -12.64 -2.80 -3.67 32.30 14.91 25.25 -
EY -48.61 -7.91 -35.77 -27.28 3.10 6.70 3.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.84 1.33 1.05 2.68 12.20 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 28/08/08 29/08/07 17/08/06 23/08/05 25/08/04 27/08/03 -
Price 0.41 0.49 0.79 0.59 0.81 0.78 0.94 -
P/RPS 1.91 0.31 0.64 0.56 0.74 0.94 1.78 1.18%
P/EPS -1.92 -11.06 -2.60 -3.49 28.75 19.07 34.90 -
EY -52.17 -9.04 -38.48 -28.67 3.48 5.24 2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.73 1.23 1.00 2.38 15.60 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