[LIONCOR] YoY TTM Result on 30-Sep-2002 [#1]

Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 3.18%
YoY- 49.49%
Quarter Report
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 3,593,378 2,916,763 1,805,052 1,407,142 1,035,580 581,350 37,716 -4.72%
PBT -11,989 280,825 101,068 -133,323 -266,159 -303,927 -32,640 1.07%
Tax 58,508 -77,918 -60,541 33,880 259,455 303,927 32,640 -0.61%
NP 46,519 202,907 40,527 -99,443 -6,704 0 0 -100.00%
-
NP to SH 41,680 202,907 40,527 -99,443 -196,866 -279,827 -35,662 -
-
Tax Rate - 27.75% 59.90% - - - - -
Total Cost 3,546,859 2,713,856 1,764,525 1,506,585 1,042,284 581,350 37,716 -4.71%
-
Net Worth 324,156 193,023 -64,403 -487,843 -398,221 -248,761 27,432 -2.59%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - 182 - -
Div Payout % - - - - - 0.00% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 324,156 193,023 -64,403 -487,843 -398,221 -248,761 27,432 -2.59%
NOSH 926,162 919,159 920,049 182,712 182,670 182,912 182,882 -1.70%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 1.29% 6.96% 2.25% -7.07% -0.65% 0.00% 0.00% -
ROE 12.86% 105.12% 0.00% 0.00% 0.00% 0.00% -130.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 387.99 317.33 196.19 770.14 566.91 317.83 20.62 -3.07%
EPS 4.50 22.08 4.40 -54.43 -107.77 -152.98 -19.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.10 0.00 -
NAPS 0.35 0.21 -0.07 -2.67 -2.18 -1.36 0.15 -0.89%
Adjusted Per Share Value based on latest NOSH - 182,712
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 273.07 221.65 137.17 106.93 78.70 44.18 2.87 -4.72%
EPS 3.17 15.42 3.08 -7.56 -14.96 -21.26 -2.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.2463 0.1467 -0.0489 -0.3707 -0.3026 -0.189 0.0208 -2.59%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.68 0.90 0.80 0.58 0.41 1.57 0.00 -
P/RPS 0.18 0.28 0.41 0.08 0.07 0.49 0.00 -100.00%
P/EPS 15.11 4.08 18.16 -1.07 -0.38 -1.03 0.00 -100.00%
EY 6.62 24.53 5.51 -93.84 -262.86 -97.44 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.06 0.00 -
P/NAPS 1.94 4.29 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/11/05 25/11/04 19/11/03 27/11/02 29/11/01 28/11/00 - -
Price 0.56 1.46 0.70 0.59 0.53 1.65 0.00 -
P/RPS 0.14 0.46 0.36 0.08 0.09 0.52 0.00 -100.00%
P/EPS 12.44 6.61 15.89 -1.08 -0.49 -1.08 0.00 -100.00%
EY 8.04 15.12 6.29 -92.25 -203.34 -92.72 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.06 0.00 -
P/NAPS 1.60 6.95 0.00 0.00 0.00 0.00 0.00 -100.00%

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