[LIONCOR] YoY TTM Result on 31-Dec-2004 [#2]

Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 21.18%
YoY- 5412.87%
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 4,605,503 3,937,931 2,967,237 3,342,811 1,893,308 1,581,409 1,081,110 27.30%
PBT -229,436 -307,698 -177,977 330,360 57,877 -92,722 -206,320 1.78%
Tax -16,091 130,786 74,516 -84,486 -53,417 17,112 183,708 -
NP -245,527 -176,912 -103,461 245,874 4,460 -75,610 -22,612 48.78%
-
NP to SH -258,513 -174,545 -97,735 245,874 4,460 -75,610 -153,611 9.05%
-
Tax Rate - - - 25.57% 92.29% - - -
Total Cost 4,851,030 4,114,843 3,070,698 3,096,937 1,888,848 1,657,019 1,103,722 27.97%
-
Net Worth 656,581 945,408 879,349 220,993 -82,770 0 -409,585 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 656,581 945,408 879,349 220,993 -82,770 0 -409,585 -
NOSH 1,010,124 1,005,753 925,631 920,807 919,673 183,025 182,850 32.94%
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 -5.33% -4.49% -3.49% 7.36% 0.24% -4.78% -2.09% -
ROE -39.37% -18.46% -11.11% 111.26% 0.00% 0.00% 0.00% -
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 455.93 391.54 320.56 363.03 205.87 864.04 591.25 -4.23%
EPS -25.59 -17.35 -10.56 26.70 0.48 -41.31 -84.01 -17.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.94 0.95 0.24 -0.09 0.00 -2.24 -
Adjusted Per Share Value based on latest NOSH - 920,807
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 349.99 299.25 225.49 254.03 143.88 120.18 82.16 27.30%
EPS -19.65 -13.26 -7.43 18.68 0.34 -5.75 -11.67 9.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.499 0.7184 0.6682 0.1679 -0.0629 0.00 -0.3113 -
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 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.77 0.62 0.43 1.77 0.52 0.54 0.43 -
P/RPS 0.17 0.16 0.13 0.49 0.25 0.06 0.07 15.92%
P/EPS -3.01 -3.57 -4.07 6.63 107.23 -1.31 -0.51 34.41%
EY -33.24 -27.99 -24.56 15.09 0.93 -76.50 -195.37 -25.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.66 0.45 7.38 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 28/02/07 28/02/06 23/02/05 26/02/04 27/02/03 22/02/02 -
Price 0.54 0.82 0.60 1.31 0.78 0.57 0.49 -
P/RPS 0.12 0.21 0.19 0.36 0.38 0.07 0.08 6.98%
P/EPS -2.11 -4.72 -5.68 4.91 160.84 -1.38 -0.58 24.00%
EY -47.39 -21.16 -17.60 20.38 0.62 -72.48 -171.45 -19.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.87 0.63 5.46 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