[LIONIND] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Announcement Date
06-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 234.77%
YoY- 257.16%
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 3,293,414 3,618,828 2,014,549 1,667,490 1,523,338 1,569,368 1,446,007 72.84%
PBT 131,734 229,684 119,446 115,750 -85,914 -38,548 -190,615 -
Tax -66,092 -118,996 -47,998 688 -486 -3,972 190,615 -
NP 65,642 110,688 71,448 116,438 -86,400 -42,520 0 -
-
NP to SH 65,642 110,688 71,448 116,438 -86,400 -42,520 -187,013 -
-
Tax Rate 50.17% 51.81% 40.18% -0.59% - - - -
Total Cost 3,227,772 3,508,140 1,943,101 1,551,052 1,609,738 1,611,888 1,446,007 70.55%
-
Net Worth 1,494,952 1,502,582 1,135,233 1,017,425 415,384 445,391 427,187 129.97%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 2,615 - - - 593 -
Div Payout % - - 3.66% - - - 0.00% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,494,952 1,502,582 1,135,233 1,017,425 415,384 445,391 427,187 129.97%
NOSH 679,523 679,901 523,148 471,030 593,406 593,854 593,315 9.43%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.99% 3.06% 3.55% 6.98% -5.67% -2.71% 0.00% -
ROE 4.39% 7.37% 6.29% 11.44% -20.80% -9.55% -43.78% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 484.66 532.26 385.08 354.01 256.71 264.27 243.72 57.93%
EPS 9.66 16.28 13.66 24.72 -14.56 -7.16 -31.52 -
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.10 -
NAPS 2.20 2.21 2.17 2.16 0.70 0.75 0.72 110.14%
Adjusted Per Share Value based on latest NOSH - 523,162
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 483.85 531.66 295.97 244.98 223.80 230.56 212.44 72.84%
EPS 9.64 16.26 10.50 17.11 -12.69 -6.25 -27.47 -
DPS 0.00 0.00 0.38 0.00 0.00 0.00 0.09 -
NAPS 2.1963 2.2075 1.6678 1.4947 0.6103 0.6543 0.6276 129.97%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.51 0.58 0.50 0.51 0.35 0.34 0.28 -
P/RPS 0.11 0.11 0.13 0.14 0.14 0.13 0.11 0.00%
P/EPS 5.28 3.56 3.66 2.06 -2.40 -4.75 -0.89 -
EY 18.94 28.07 27.31 48.47 -41.60 -21.06 -112.57 -
DY 0.00 0.00 1.00 0.00 0.00 0.00 0.36 -
P/NAPS 0.23 0.26 0.23 0.24 0.50 0.45 0.39 -29.60%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 20/11/03 26/08/03 06/05/03 24/02/03 25/11/02 26/08/02 -
Price 0.62 0.57 0.65 0.47 0.41 0.37 0.34 -
P/RPS 0.13 0.11 0.17 0.13 0.16 0.14 0.14 -4.80%
P/EPS 6.42 3.50 4.76 1.90 -2.82 -5.17 -1.08 -
EY 15.58 28.56 21.01 52.60 -35.51 -19.35 -92.71 -
DY 0.00 0.00 0.77 0.00 0.00 0.00 0.29 -
P/NAPS 0.28 0.26 0.30 0.22 0.59 0.49 0.47 -29.13%

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