[LIONDIV] YoY Quarter Result on 31-Mar-2003 [#3]

Announcement Date
05-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 68.33%
YoY- 46.87%
Quarter Report
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 924,082 796,925 35,580 117,222 120,960 106,996 116,308 41.23%
PBT 64,564 72,218 383,446 -869 -703 -2,998 -9,369 -
Tax -19,306 -25,495 -7,181 -928 703 2,998 9,369 -
NP 45,258 46,723 376,265 -1,797 0 0 0 -
-
NP to SH 21,326 46,723 376,265 -1,797 -3,382 -3,163 -13,687 -
-
Tax Rate 29.90% 35.30% 1.87% - - - - -
Total Cost 878,824 750,202 -340,685 119,019 120,960 106,996 116,308 40.06%
-
Net Worth 1,886,018 1,081,596 686,971 469,984 561,342 573,510 585,093 21.52%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,886,018 1,081,596 686,971 469,984 561,342 573,510 585,093 21.52%
NOSH 666,437 487,205 348,716 345,576 348,659 347,582 348,269 11.41%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.90% 5.86% 1,057.52% -1.53% 0.00% 0.00% 0.00% -
ROE 1.13% 4.32% 54.77% -0.38% -0.60% -0.55% -2.34% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 138.66 163.57 10.20 33.92 34.69 30.78 33.40 26.76%
EPS 3.20 9.59 107.90 -0.52 -0.97 -0.91 -3.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.83 2.22 1.97 1.36 1.61 1.65 1.68 9.07%
Adjusted Per Share Value based on latest NOSH - 345,576
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 66.38 57.24 2.56 8.42 8.69 7.69 8.35 41.25%
EPS 1.53 3.36 27.03 -0.13 -0.24 -0.23 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3548 0.7769 0.4935 0.3376 0.4032 0.412 0.4203 21.52%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 23/05/06 25/05/05 20/05/04 05/05/03 20/05/02 24/05/01 24/05/00 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 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