[LIONDIV] QoQ Quarter Result on 30-Sep-2008 [#1]

Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 3283.35%
YoY- 48.87%
Quarter Report
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 251,569 150,457 401,929 444,860 140,717 55,219 61,930 154.80%
PBT -318,196 -293,818 -30,057 65,365 -321 8,946 5,910 -
Tax -39,243 -2,784 -2,727 -2,271 -343 -1,844 -632 1472.01%
NP -357,439 -296,602 -32,784 63,094 -664 7,102 5,278 -
-
NP to SH -357,213 -296,605 -32,784 63,094 -1,982 7,102 5,254 -
-
Tax Rate - - - 3.47% - 20.61% 10.69% -
Total Cost 609,008 447,059 434,713 381,766 141,381 48,117 56,652 387.79%
-
Net Worth 2,547,258 3,229,111 3,808,524 2,049,080 1,964,717 1,982,641 2,005,400 17.30%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 13,919 - - - 7,331 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 2,547,258 3,229,111 3,808,524 2,049,080 1,964,717 1,982,641 2,005,400 17.30%
NOSH 1,391,944 1,391,858 1,395,063 737,079 733,103 739,791 740,000 52.43%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -142.08% -197.13% -8.16% 14.18% -0.47% 12.86% 8.52% -
ROE -14.02% -9.19% -0.86% 3.08% -0.10% 0.36% 0.26% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 18.07 10.81 28.81 60.35 19.19 7.46 8.37 67.11%
EPS -25.66 -21.31 -2.35 8.56 -0.27 0.96 0.71 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.83 2.32 2.73 2.78 2.68 2.68 2.71 -23.04%
Adjusted Per Share Value based on latest NOSH - 737,079
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 18.07 10.81 28.87 31.95 10.11 3.97 4.45 154.74%
EPS -25.66 -21.31 -2.35 4.53 -0.14 0.51 0.38 -
DPS 1.00 0.00 0.00 0.00 0.53 0.00 0.00 -
NAPS 1.8297 2.3195 2.7357 1.4719 1.4113 1.4242 1.4405 17.30%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.56 0.24 0.35 0.55 1.26 1.24 1.92 -
P/RPS 3.10 2.22 1.21 0.91 6.56 16.61 22.94 -73.69%
P/EPS -2.18 -1.13 -14.89 6.43 -466.05 129.17 270.42 -
EY -45.83 -88.79 -6.71 15.56 -0.21 0.77 0.37 -
DY 1.79 0.00 0.00 0.00 0.79 0.00 0.00 -
P/NAPS 0.31 0.10 0.13 0.20 0.47 0.46 0.71 -42.47%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 26/02/09 18/11/08 28/08/08 29/05/08 26/02/08 -
Price 0.56 0.61 0.29 0.36 0.83 1.24 1.47 -
P/RPS 3.10 5.64 1.01 0.60 4.32 16.61 17.56 -68.56%
P/EPS -2.18 -2.86 -12.34 4.21 -307.00 129.17 207.04 -
EY -45.83 -34.93 -8.10 23.78 -0.33 0.77 0.48 -
DY 1.79 0.00 0.00 0.00 1.20 0.00 0.00 -
P/NAPS 0.31 0.26 0.11 0.13 0.31 0.46 0.54 -30.94%

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