[LIONCOR] YoY Quarter Result on 30-Sep-2009 [#1]

Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 46.24%
YoY- -862.1%
Quarter Report
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 695,012 675,627 525,159 794,685 1,457,267 1,133,955 1,301,814 -9.92%
PBT -126,549 -139,040 -81,338 -288,678 32,835 2,306 26,251 -
Tax 20,594 19,460 18,182 218 937 881 7,017 19.63%
NP -105,955 -119,580 -63,156 -288,460 33,772 3,187 33,268 -
-
NP to SH -87,551 -97,351 -56,379 -218,464 28,666 1,951 25,770 -
-
Tax Rate - - - - -2.85% -38.20% -26.73% -
Total Cost 800,967 795,207 588,315 1,083,145 1,423,495 1,130,768 1,268,546 -7.37%
-
Net Worth 368,635 76,055 360,673 304,214 704,077 667,447 926,109 -14.22%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 368,635 76,055 360,673 304,214 704,077 667,447 926,109 -14.22%
NOSH 1,316,556 1,901,386 1,898,282 1,901,340 1,005,824 1,026,842 1,006,640 4.57%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -15.25% -17.70% -12.03% -36.30% 2.32% 0.28% 2.56% -
ROE -23.75% -128.00% -15.63% -71.81% 4.07% 0.29% 2.78% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 52.79 35.53 27.66 41.80 144.88 110.43 129.32 -13.85%
EPS -6.65 -5.12 -2.97 -11.49 2.85 0.19 2.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.04 0.19 0.16 0.70 0.65 0.92 -17.96%
Adjusted Per Share Value based on latest NOSH - 1,901,340
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 52.82 51.34 39.91 60.39 110.74 86.17 98.93 -9.92%
EPS -6.65 -7.40 -4.28 -16.60 2.18 0.15 1.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2801 0.0578 0.2741 0.2312 0.535 0.5072 0.7038 -14.22%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.23 0.17 0.29 0.39 0.38 0.65 0.56 -
P/RPS 0.44 0.48 1.05 0.93 0.26 0.59 0.43 0.38%
P/EPS -3.46 -3.32 -9.76 -3.39 13.33 342.11 21.88 -
EY -28.91 -30.12 -10.24 -29.46 7.50 0.29 4.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 4.25 1.53 2.44 0.54 1.00 0.61 5.04%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 22/11/11 29/11/10 16/11/09 18/11/08 29/11/07 21/11/06 -
Price 0.24 0.20 0.27 0.39 0.24 0.77 0.61 -
P/RPS 0.45 0.56 0.98 0.93 0.17 0.70 0.47 -0.72%
P/EPS -3.61 -3.91 -9.09 -3.39 8.42 405.26 23.83 -
EY -27.71 -25.60 -11.00 -29.46 11.88 0.25 4.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 5.00 1.42 2.44 0.34 1.18 0.66 4.50%

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