[LIONCOR] QoQ Cumulative Quarter Result on 30-Jun-2004 [#4]

Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 661.38%
YoY- -22.35%
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 2,965,414 1,905,935 914,479 2,445,442 1,682,853 1,008,566 443,158 254.69%
PBT 259,753 197,748 170,203 100,427 37,951 -32,185 -10,195 -
Tax -54,077 -41,832 -29,112 -57,196 -32,273 -14,542 -8,390 245.94%
NP 205,676 155,916 141,091 43,231 5,678 -46,727 -18,585 -
-
NP to SH 205,676 155,916 141,091 43,231 5,678 -46,727 -18,585 -
-
Tax Rate 20.82% 21.15% 17.10% 56.95% 85.04% - - -
Total Cost 2,759,738 1,750,019 773,388 2,402,211 1,677,175 1,055,293 461,743 228.98%
-
Net Worth 276,322 220,635 193,023 45,990 -18,316 -82,784 -64,403 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 276,322 220,635 193,023 45,990 -18,316 -82,784 -64,403 -
NOSH 921,074 919,316 919,159 919,808 915,806 919,822 920,049 0.07%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 6.94% 8.18% 15.43% 1.77% 0.34% -4.63% -4.19% -
ROE 74.43% 70.67% 73.10% 94.00% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 321.95 207.32 99.49 265.86 183.76 109.65 48.17 254.41%
EPS 22.33 16.96 15.35 4.70 0.62 -5.08 -2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.24 0.21 0.05 -0.02 -0.09 -0.07 -
Adjusted Per Share Value based on latest NOSH - 918,166
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 225.35 144.84 69.49 185.84 127.88 76.64 33.68 254.66%
EPS 15.63 11.85 10.72 3.29 0.43 -3.55 -1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.1677 0.1467 0.0349 -0.0139 -0.0629 -0.0489 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.05 1.77 0.90 0.61 0.77 0.52 0.80 -
P/RPS 0.33 0.85 0.90 0.23 0.42 0.47 1.66 -65.90%
P/EPS 4.70 10.44 5.86 12.98 124.19 -10.24 -39.60 -
EY 21.27 9.58 17.06 7.70 0.81 -9.77 -2.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 7.38 4.29 12.20 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 23/02/05 25/11/04 25/08/04 25/05/04 26/02/04 19/11/03 -
Price 1.02 1.31 1.46 0.78 0.62 0.78 0.70 -
P/RPS 0.32 0.63 1.47 0.29 0.34 0.71 1.45 -63.44%
P/EPS 4.57 7.72 9.51 16.60 100.00 -15.35 -34.65 -
EY 21.89 12.95 10.51 6.03 1.00 -6.51 -2.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 5.46 6.95 15.60 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