[LIONCOR] QoQ Quarter Result on 31-Mar-2008 [#3]

Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 509.48%
YoY- 33.14%
Quarter Report
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 712,826 1,457,267 1,600,360 1,321,007 1,178,460 1,133,955 1,231,941 -30.44%
PBT -216,326 32,835 -49,500 50,132 7,054 2,306 -278,887 -15.51%
Tax 14,237 937 11,211 1,572 1,188 881 -24,326 -
NP -202,089 33,772 -38,289 51,704 8,242 3,187 -303,213 -23.60%
-
NP to SH -183,874 28,666 -44,574 49,252 8,081 1,951 -305,539 -28.60%
-
Tax Rate - -2.85% - -3.14% -16.84% -38.20% - -
Total Cost 914,915 1,423,495 1,638,649 1,269,303 1,170,218 1,130,768 1,535,154 -29.06%
-
Net Worth 502,662 704,077 673,874 703,599 656,581 667,447 643,207 -15.09%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 502,662 704,077 673,874 703,599 656,581 667,447 643,207 -15.09%
NOSH 1,005,325 1,005,824 1,005,783 1,005,142 1,010,124 1,026,842 1,005,011 0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -28.35% 2.32% -2.39% 3.91% 0.70% 0.28% -24.61% -
ROE -36.58% 4.07% -6.61% 7.00% 1.23% 0.29% -47.50% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 70.91 144.88 159.12 131.42 116.66 110.43 122.58 -30.45%
EPS -18.29 2.85 -4.43 4.90 0.80 0.19 -30.40 -28.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.70 0.67 0.70 0.65 0.65 0.64 -15.11%
Adjusted Per Share Value based on latest NOSH - 1,005,142
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 54.17 110.74 121.62 100.39 89.55 86.17 93.62 -30.44%
EPS -13.97 2.18 -3.39 3.74 0.61 0.15 -23.22 -28.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.382 0.535 0.5121 0.5347 0.499 0.5072 0.4888 -15.09%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.22 0.38 0.56 0.44 0.77 0.65 0.85 -
P/RPS 0.31 0.26 0.35 0.33 0.66 0.59 0.69 -41.19%
P/EPS -1.20 13.33 -12.64 8.98 96.25 342.11 -2.80 -43.01%
EY -83.14 7.50 -7.91 11.14 1.04 0.29 -35.77 75.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.54 0.84 0.63 1.18 1.00 1.33 -52.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 18/11/08 28/08/08 29/05/08 26/02/08 29/11/07 29/08/07 -
Price 0.19 0.24 0.49 0.70 0.54 0.77 0.79 -
P/RPS 0.27 0.17 0.31 0.53 0.46 0.70 0.64 -43.60%
P/EPS -1.04 8.42 -11.06 14.29 67.50 405.26 -2.60 -45.56%
EY -96.26 11.88 -9.04 7.00 1.48 0.25 -38.48 83.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.73 1.00 0.83 1.18 1.23 -54.13%

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