[LIONDIV] QoQ TTM Result on 31-Mar-2012 [#3]

Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -981.84%
YoY- -260.48%
Quarter Report
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,210,592 1,405,862 1,516,718 1,463,708 1,647,937 1,584,449 1,279,211 -3.59%
PBT -379,386 -297,619 -231,288 -61,413 30,443 6,716 -29,158 448.91%
Tax -15,354 -15,913 -18,041 -11,198 -22,209 -24,491 -22,960 -23.43%
NP -394,740 -313,532 -249,329 -72,611 8,234 -17,775 -52,118 283.31%
-
NP to SH -394,740 -313,532 -249,329 -72,611 8,234 -17,775 -52,118 283.31%
-
Tax Rate - - - - 72.95% 364.67% - -
Total Cost 1,605,332 1,719,394 1,766,047 1,536,319 1,639,703 1,602,224 1,331,329 13.22%
-
Net Worth 2,019,019 2,187,784 2,296,276 2,672,922 2,853,901 2,641,599 2,801,666 -19.53%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 13,916 13,916 13,916 14,008 14,008 14,008 14,008 -0.43%
Div Payout % 0.00% 0.00% 0.00% 0.00% 170.13% 0.00% 0.00% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,019,019 2,187,784 2,296,276 2,672,922 2,853,901 2,641,599 2,801,666 -19.53%
NOSH 1,392,147 1,392,147 1,392,147 1,392,147 1,392,147 1,270,000 1,400,833 -0.41%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -32.61% -22.30% -16.44% -4.96% 0.50% -1.12% -4.07% -
ROE -19.55% -14.33% -10.86% -2.72% 0.29% -0.67% -1.86% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 86.94 100.89 108.98 105.14 118.37 124.76 91.32 -3.20%
EPS -28.35 -22.50 -17.92 -5.22 0.59 -1.40 -3.72 284.88%
DPS 1.00 1.00 1.00 1.01 1.01 1.10 1.00 0.00%
NAPS 1.45 1.57 1.65 1.92 2.05 2.08 2.00 -19.21%
Adjusted Per Share Value based on latest NOSH - 1,392,147
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 86.96 100.99 108.95 105.14 118.37 113.81 91.89 -3.59%
EPS -28.35 -22.52 -17.91 -5.22 0.59 -1.28 -3.74 283.52%
DPS 1.00 1.00 1.00 1.01 1.01 1.01 1.01 -0.65%
NAPS 1.4503 1.5715 1.6495 1.92 2.05 1.8975 2.0125 -19.54%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.28 0.28 0.31 0.34 0.34 0.31 0.51 -
P/RPS 0.32 0.28 0.28 0.32 0.29 0.25 0.56 -31.02%
P/EPS -0.99 -1.24 -1.73 -6.52 57.48 -22.15 -13.71 -82.52%
EY -101.25 -80.36 -57.79 -15.34 1.74 -4.51 -7.30 472.69%
DY 3.57 3.57 3.23 2.96 2.96 3.56 1.96 48.87%
P/NAPS 0.19 0.18 0.19 0.18 0.17 0.15 0.26 -18.79%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 28/08/12 23/05/12 21/02/12 23/11/11 25/08/11 -
Price 0.265 0.28 0.29 0.31 0.38 0.34 0.40 -
P/RPS 0.30 0.28 0.27 0.29 0.32 0.27 0.44 -22.44%
P/EPS -0.93 -1.24 -1.62 -5.94 64.25 -24.29 -10.75 -80.29%
EY -106.98 -80.36 -61.78 -16.83 1.56 -4.12 -9.30 405.82%
DY 3.77 3.57 3.45 3.25 2.65 3.24 2.50 31.33%
P/NAPS 0.18 0.18 0.18 0.16 0.19 0.16 0.20 -6.75%

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