[LIONCOR] YoY Cumulative Quarter Result on 31-Mar-2005 [#3]

Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 31.91%
YoY- 3522.33%
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 3,633,422 3,387,952 1,511,278 2,965,414 1,682,853 1,352,823 838,101 27.66%
PBT 59,492 97,690 -368,707 259,753 37,951 66,766 -60,796 -
Tax 3,641 17,348 110,647 -54,077 -32,273 -35,873 12,354 -18.40%
NP 63,133 115,038 -258,060 205,676 5,678 30,893 -48,442 -
-
NP to SH 59,284 92,132 -243,089 205,676 5,678 30,893 -48,442 -
-
Tax Rate -6.12% -17.76% - 20.82% 85.04% 53.73% - -
Total Cost 3,570,289 3,272,914 1,769,338 2,759,738 1,677,175 1,321,930 886,543 26.10%
-
Net Worth 703,369 944,428 687,111 276,322 -18,316 -21,755 -431,570 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 703,369 944,428 687,111 276,322 -18,316 -21,755 -431,570 -
NOSH 1,004,813 1,004,711 928,529 921,074 915,806 217,556 182,869 32.80%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 1.74% 3.40% -17.08% 6.94% 0.34% 2.28% -5.78% -
ROE 8.43% 9.76% -35.38% 74.43% 0.00% 0.00% 0.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 361.60 337.21 162.76 321.95 183.76 621.83 458.31 -3.86%
EPS 5.90 9.17 -26.18 22.33 0.62 14.20 -37.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.94 0.74 0.30 -0.02 -0.10 -2.36 -
Adjusted Per Share Value based on latest NOSH - 924,907
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 276.11 257.46 114.85 225.35 127.88 102.80 63.69 27.66%
EPS 4.51 7.00 -18.47 15.63 0.43 2.35 -3.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5345 0.7177 0.5222 0.21 -0.0139 -0.0165 -0.328 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.44 0.85 0.62 1.05 0.77 0.69 0.52 -
P/RPS 0.12 0.25 0.38 0.33 0.42 0.11 0.11 1.45%
P/EPS 7.46 9.27 -2.37 4.70 124.19 4.86 -1.96 -
EY 13.41 10.79 -42.23 21.27 0.81 20.58 -50.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.90 0.84 3.50 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 22/05/07 31/05/06 30/05/05 25/05/04 06/05/03 21/05/02 -
Price 0.70 0.93 0.67 1.02 0.62 0.61 0.71 -
P/RPS 0.19 0.28 0.41 0.32 0.34 0.10 0.15 4.01%
P/EPS 11.86 10.14 -2.56 4.57 100.00 4.30 -2.68 -
EY 8.43 9.86 -39.07 21.89 1.00 23.28 -37.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.99 0.91 3.40 0.00 0.00 0.00 -

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