[LIONDIV] QoQ Cumulative Quarter Result on 30-Jun-2016 [#4]

Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- -910.56%
YoY- -359.03%
Quarter Report
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 354,351 245,962 116,735 693,748 523,276 405,206 283,263 16.08%
PBT -26,802 -22,903 -12,273 -910,052 -81,502 -47,039 -8,068 122.47%
Tax -26,433 -11,684 -4,485 70,035 -1,622 -2,980 -3,524 282.71%
NP -53,235 -34,587 -16,758 -840,017 -83,124 -50,019 -11,592 176.03%
-
NP to SH -53,235 -34,587 -16,758 -840,017 -83,124 -50,019 -11,592 176.03%
-
Tax Rate - - - - - - - -
Total Cost 407,586 280,549 133,493 1,533,765 606,400 455,225 294,855 24.06%
-
Net Worth -445,487 -431,565 -403,722 -403,725 361,958 403,722 459,408 -
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth -445,487 -431,565 -403,722 -403,725 361,958 403,722 459,408 -
NOSH 1,392,147 1,392,147 1,392,147 1,392,155 1,392,147 1,392,147 1,392,147 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -15.02% -14.06% -14.36% -121.08% -15.89% -12.34% -4.09% -
ROE 0.00% 0.00% 0.00% 0.00% -22.97% -12.39% -2.52% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 25.45 17.67 8.39 49.83 37.59 29.11 20.35 16.06%
EPS -3.82 -2.48 -1.20 -60.34 -5.97 -3.59 -0.83 176.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.32 -0.31 -0.29 -0.29 0.26 0.29 0.33 -
Adjusted Per Share Value based on latest NOSH - 1,392,132
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 25.45 17.67 8.39 49.83 37.59 29.11 20.35 16.06%
EPS -3.82 -2.48 -1.20 -60.34 -5.97 -3.59 -0.83 176.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.32 -0.31 -0.29 -0.29 0.26 0.29 0.33 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.045 0.03 0.045 0.045 0.06 0.07 0.075 -
P/RPS 0.18 0.17 0.54 0.09 0.16 0.24 0.37 -38.11%
P/EPS -1.18 -1.21 -3.74 -0.07 -1.00 -1.95 -9.01 -74.17%
EY -84.98 -82.81 -26.75 -1,340.87 -99.52 -51.33 -11.10 287.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.23 0.24 0.23 -
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 23/02/17 22/11/16 24/08/16 17/05/16 25/02/16 27/11/15 -
Price 0.065 0.05 0.03 0.055 0.05 0.05 0.08 -
P/RPS 0.26 0.28 0.36 0.11 0.13 0.17 0.39 -23.66%
P/EPS -1.70 -2.01 -2.49 -0.09 -0.84 -1.39 -9.61 -68.45%
EY -58.83 -49.69 -40.13 -1,097.08 -119.42 -71.86 -10.41 216.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.19 0.17 0.24 -

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