[LIONIND] YoY Quarter Result on 31-Mar-2006 [#3]

Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -210.74%
YoY- -180.3%
Quarter Report
View:
Show?
Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 927,134 1,692,867 1,251,286 781,739 953,470 914,466 488,949 11.24%
PBT -298,353 215,677 59,682 -61,249 68,083 397,035 129,770 -
Tax 38,125 -18,743 -21,078 14,236 -19,369 -159,277 759 91.97%
NP -260,228 196,934 38,604 -47,013 48,714 237,758 130,529 -
-
NP to SH -259,879 200,810 41,173 -39,115 48,714 237,758 130,529 -
-
Tax Rate - 8.69% 35.32% - 28.45% 40.12% -0.58% -
Total Cost 1,187,362 1,495,933 1,212,682 828,752 904,756 676,708 358,420 22.07%
-
Net Worth 2,794,857 2,536,771 2,121,456 2,147,490 2,009,539 1,752,616 1,130,030 16.27%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 2,794,857 2,536,771 2,121,456 2,147,490 2,009,539 1,752,616 1,130,030 16.27%
NOSH 712,973 710,580 697,847 697,237 692,944 679,308 523,162 5.28%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -28.07% 11.63% 3.09% -6.01% 5.11% 26.00% 26.70% -
ROE -9.30% 7.92% 1.94% -1.82% 2.42% 13.57% 11.55% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 130.04 238.24 179.31 112.12 137.60 134.62 93.46 5.65%
EPS -36.45 28.26 5.90 -5.61 7.03 35.00 24.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.92 3.57 3.04 3.08 2.90 2.58 2.16 10.43%
Adjusted Per Share Value based on latest NOSH - 697,237
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 128.78 235.15 173.81 108.59 132.44 127.03 67.92 11.24%
EPS -36.10 27.89 5.72 -5.43 6.77 33.03 18.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8822 3.5237 2.9468 2.983 2.7914 2.4345 1.5697 16.27%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.61 1.80 1.60 0.75 1.34 0.99 0.51 -
P/RPS 0.47 0.76 0.89 0.67 0.97 0.74 0.55 -2.58%
P/EPS -1.67 6.37 27.12 -13.37 19.06 2.83 2.04 -
EY -59.75 15.70 3.69 -7.48 5.25 35.35 48.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.50 0.53 0.24 0.46 0.38 0.24 -6.52%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 30/05/08 23/05/07 31/05/06 27/05/05 21/05/04 06/05/03 -
Price 1.35 2.87 2.06 1.22 1.27 0.95 0.47 -
P/RPS 1.04 1.20 1.15 1.09 0.92 0.71 0.50 12.96%
P/EPS -3.70 10.16 34.92 -21.75 18.07 2.71 1.88 -
EY -27.00 9.85 2.86 -4.60 5.54 36.84 53.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.80 0.68 0.40 0.44 0.37 0.22 7.51%

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