[LIONCOR] YoY TTM Result on 31-Mar-2005 [#3]

Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -1.08%
YoY- 698.47%
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 4,865,363 4,383,886 2,522,950 3,728,003 2,167,870 1,729,608 1,086,415 28.35%
PBT -219,395 -90,370 -417,219 322,229 83,136 -10,698 -129,059 9.23%
Tax -20,685 32,879 190,834 -79,000 -52,674 -12,679 80,617 -
NP -240,080 -57,491 -226,385 243,229 30,462 -23,377 -48,442 30.54%
-
NP to SH -246,255 -68,046 -217,000 243,229 30,462 -23,377 -95,459 17.09%
-
Tax Rate - - - 24.52% 63.36% - - -
Total Cost 5,105,443 4,441,377 2,749,335 3,484,774 2,137,408 1,752,985 1,134,857 28.45%
-
Net Worth 703,599 944,955 691,313 277,472 -18,387 -40,065 -431,719 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 703,599 944,955 691,313 277,472 -18,387 -40,065 -431,719 -
NOSH 1,005,142 1,005,271 934,206 924,907 919,385 400,652 182,932 32.80%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -4.93% -1.31% -8.97% 6.52% 1.41% -1.35% -4.46% -
ROE -35.00% -7.20% -31.39% 87.66% 0.00% 0.00% 0.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 484.05 436.09 270.06 403.07 235.80 431.70 593.89 -3.34%
EPS -24.50 -6.77 -23.23 26.30 3.31 -5.83 -52.18 -11.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.94 0.74 0.30 -0.02 -0.10 -2.36 -
Adjusted Per Share Value based on latest NOSH - 924,907
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 369.73 333.14 191.73 283.30 164.74 131.44 82.56 28.35%
EPS -18.71 -5.17 -16.49 18.48 2.31 -1.78 -7.25 17.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5347 0.7181 0.5253 0.2109 -0.014 -0.0304 -0.3281 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.44 0.85 0.62 1.05 0.77 0.69 0.52 -
P/RPS 0.09 0.19 0.23 0.26 0.33 0.16 0.09 0.00%
P/EPS -1.80 -12.56 -2.67 3.99 23.24 -11.83 -1.00 10.28%
EY -55.68 -7.96 -37.46 25.05 4.30 -8.46 -100.35 -9.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.90 0.84 3.50 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 22/05/07 31/05/06 30/05/05 25/05/04 06/05/03 21/05/02 -
Price 0.70 0.93 0.67 1.02 0.62 0.61 0.71 -
P/RPS 0.14 0.21 0.25 0.25 0.26 0.14 0.12 2.60%
P/EPS -2.86 -13.74 -2.88 3.88 18.71 -10.45 -1.36 13.17%
EY -35.00 -7.28 -34.67 25.78 5.34 -9.57 -73.50 -11.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.99 0.91 3.40 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