[LIONDIV] QoQ TTM Result on 30-Jun-2014 [#4]

Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -338.52%
YoY- -346.17%
Quarter Report
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,699,036 1,991,584 2,561,455 2,730,352 2,825,205 2,627,350 2,032,037 -11.25%
PBT -577,828 -705,663 -709,916 -864,870 -161,453 -60,716 -118,570 187.71%
Tax -389,193 -248,109 -97,762 11,959 -42,546 -51,730 -51,458 285.78%
NP -967,021 -953,772 -807,678 -852,911 -203,999 -112,446 -170,028 218.96%
-
NP to SH -764,532 -757,942 -657,722 -696,203 -158,762 -113,049 -186,157 156.67%
-
Tax Rate - - - - - - - -
Total Cost 2,666,057 2,945,356 3,369,133 3,583,263 3,029,204 2,739,796 2,202,065 13.60%
-
Net Worth 501,012 375,827 501,630 529,066 1,101,981 1,137,967 1,697,278 -55.69%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - 13,904 13,904 13,904 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 501,012 375,827 501,630 529,066 1,101,981 1,137,967 1,697,278 -55.69%
NOSH 1,392,147 1,392,147 1,392,147 1,392,147 1,392,147 1,392,147 1,392,147 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -56.92% -47.89% -31.53% -31.24% -7.22% -4.28% -8.37% -
ROE -152.60% -201.67% -131.12% -131.59% -14.41% -9.93% -10.97% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 122.08 143.08 183.83 196.11 202.54 187.01 146.06 -11.27%
EPS -54.94 -54.45 -47.20 -50.00 -11.38 -8.05 -13.38 156.64%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
NAPS 0.36 0.27 0.36 0.38 0.79 0.81 1.22 -55.71%
Adjusted Per Share Value based on latest NOSH - 1,392,280
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 122.04 143.06 183.99 196.13 202.94 188.73 145.96 -11.25%
EPS -54.92 -54.44 -47.25 -50.01 -11.40 -8.12 -13.37 156.70%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
NAPS 0.3599 0.27 0.3603 0.38 0.7916 0.8174 1.2192 -55.69%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.10 0.095 0.145 0.155 0.16 0.17 0.22 -
P/RPS 0.08 0.07 0.08 0.08 0.08 0.09 0.15 -34.25%
P/EPS -0.18 -0.17 -0.31 -0.31 -1.41 -2.11 -1.64 -77.10%
EY -549.35 -573.18 -325.53 -322.61 -71.13 -47.33 -60.82 334.29%
DY 0.00 0.00 0.00 0.00 6.25 5.88 4.55 -
P/NAPS 0.28 0.35 0.40 0.41 0.20 0.21 0.18 34.28%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 25/11/14 28/08/14 26/05/14 27/02/14 26/11/13 -
Price 0.10 0.115 0.11 0.165 0.16 0.165 0.21 -
P/RPS 0.08 0.08 0.06 0.08 0.08 0.09 0.14 -31.16%
P/EPS -0.18 -0.21 -0.23 -0.33 -1.41 -2.05 -1.57 -76.43%
EY -549.35 -473.49 -429.11 -303.06 -71.13 -48.77 -63.72 321.00%
DY 0.00 0.00 0.00 0.00 6.25 6.06 4.76 -
P/NAPS 0.28 0.43 0.31 0.43 0.20 0.20 0.17 39.50%

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