[LIONCOR] QoQ Cumulative Quarter Result on 30-Jun-2005 [#4]

Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 12.68%
YoY- 436.11%
Quarter Report
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,511,278 896,086 530,771 3,977,086 2,965,414 1,905,935 914,479 39.82%
PBT -368,707 -191,470 -53,027 211,241 259,753 197,748 170,203 -
Tax 110,647 6,574 3,286 53,719 -54,077 -41,832 -29,112 -
NP -258,060 -184,896 -49,741 264,960 205,676 155,916 141,091 -
-
NP to SH -243,089 -173,584 -48,994 231,765 205,676 155,916 141,091 -
-
Tax Rate - - - -25.43% 20.82% 21.15% 17.10% -
Total Cost 1,769,338 1,080,982 580,512 3,712,126 2,759,738 1,750,019 773,388 73.71%
-
Net Worth 687,111 879,492 324,156 912,780 276,322 220,635 193,023 133.31%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 687,111 879,492 324,156 912,780 276,322 220,635 193,023 133.31%
NOSH 928,529 925,781 926,162 922,000 921,074 919,316 919,159 0.67%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -17.08% -20.63% -9.37% 6.66% 6.94% 8.18% 15.43% -
ROE -35.38% -19.74% -15.11% 25.39% 74.43% 70.67% 73.10% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 162.76 96.79 57.31 431.35 321.95 207.32 99.49 38.88%
EPS -26.18 -18.75 -5.29 25.14 22.33 16.96 15.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.95 0.35 0.99 0.30 0.24 0.21 131.74%
Adjusted Per Share Value based on latest NOSH - 926,042
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 114.85 68.10 40.33 302.23 225.35 144.84 69.49 39.83%
EPS -18.47 -13.19 -3.72 17.61 15.63 11.85 10.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5222 0.6684 0.2463 0.6936 0.21 0.1677 0.1467 133.31%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.62 0.43 0.68 0.91 1.05 1.77 0.90 -
P/RPS 0.38 0.44 1.19 0.21 0.33 0.85 0.90 -43.74%
P/EPS -2.37 -2.29 -12.85 3.62 4.70 10.44 5.86 -
EY -42.23 -43.60 -7.78 27.62 21.27 9.58 17.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.45 1.94 0.92 3.50 7.38 4.29 -66.31%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 28/11/05 23/08/05 30/05/05 23/02/05 25/11/04 -
Price 0.67 0.60 0.56 0.81 1.02 1.31 1.46 -
P/RPS 0.41 0.62 0.98 0.19 0.32 0.63 1.47 -57.34%
P/EPS -2.56 -3.20 -10.59 3.22 4.57 7.72 9.51 -
EY -39.07 -31.25 -9.45 31.03 21.89 12.95 10.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.63 1.60 0.82 3.40 5.46 6.95 -74.24%

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