[LIONDIV] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 98.01%
YoY- -44.57%
Quarter Report
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 423,600 354,351 245,962 116,735 693,748 523,276 405,206 3.00%
PBT -38,860 -26,802 -22,903 -12,273 -910,052 -81,502 -47,039 -11.96%
Tax -26,331 -26,433 -11,684 -4,485 70,035 -1,622 -2,980 327.96%
NP -65,191 -53,235 -34,587 -16,758 -840,017 -83,124 -50,019 19.33%
-
NP to SH -65,191 -53,235 -34,587 -16,758 -840,017 -83,124 -50,019 19.33%
-
Tax Rate - - - - - - - -
Total Cost 488,791 407,586 280,549 133,493 1,533,765 606,400 455,225 4.86%
-
Net Worth -431,565 -445,487 -431,565 -403,722 -403,725 361,958 403,722 -
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth -431,565 -445,487 -431,565 -403,722 -403,725 361,958 403,722 -
NOSH 1,392,147 1,392,147 1,392,147 1,392,147 1,392,155 1,392,147 1,392,147 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -15.39% -15.02% -14.06% -14.36% -121.08% -15.89% -12.34% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -22.97% -12.39% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 30.43 25.45 17.67 8.39 49.83 37.59 29.11 3.00%
EPS -4.68 -3.82 -2.48 -1.20 -60.34 -5.97 -3.59 19.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.31 -0.32 -0.31 -0.29 -0.29 0.26 0.29 -
Adjusted Per Share Value based on latest NOSH - 1,392,147
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 30.43 25.45 17.67 8.39 49.83 37.59 29.11 3.00%
EPS -4.68 -3.82 -2.48 -1.20 -60.34 -5.97 -3.59 19.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.31 -0.32 -0.31 -0.29 -0.29 0.26 0.29 -
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.05 0.045 0.03 0.045 0.045 0.06 0.07 -
P/RPS 0.16 0.18 0.17 0.54 0.09 0.16 0.24 -23.70%
P/EPS -1.07 -1.18 -1.21 -3.74 -0.07 -1.00 -1.95 -33.00%
EY -93.66 -84.98 -82.81 -26.75 -1,340.87 -99.52 -51.33 49.37%
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 0.00 0.23 0.24 -
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 25/05/17 23/02/17 22/11/16 24/08/16 17/05/16 25/02/16 -
Price 0.04 0.065 0.05 0.03 0.055 0.05 0.05 -
P/RPS 0.13 0.26 0.28 0.36 0.11 0.13 0.17 -16.38%
P/EPS -0.85 -1.70 -2.01 -2.49 -0.09 -0.84 -1.39 -27.97%
EY -117.07 -58.83 -49.69 -40.13 -1,097.08 -119.42 -71.86 38.49%
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 0.00 0.19 0.17 -

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