[LIONIND] QoQ Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 77.26%
YoY- 47.53%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 2,014,549 1,667,490 1,523,338 1,569,368 1,446,007 1,311,840 1,286,320 34.97%
PBT 119,446 115,750 -85,914 -38,548 -190,615 -71,506 -63,986 -
Tax -47,998 688 -486 -3,972 190,615 71,506 63,986 -
NP 71,448 116,438 -86,400 -42,520 0 0 0 -
-
NP to SH 71,448 116,438 -86,400 -42,520 -187,013 -74,090 -68,302 -
-
Tax Rate 40.18% -0.59% - - - - - -
Total Cost 1,943,101 1,551,052 1,609,738 1,611,888 1,446,007 1,311,840 1,286,320 31.75%
-
Net Worth 1,135,233 1,017,425 415,384 445,391 427,187 581,801 610,686 51.35%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 2,615 - - - 593 - - -
Div Payout % 3.66% - - - 0.00% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 1,135,233 1,017,425 415,384 445,391 427,187 581,801 610,686 51.35%
NOSH 523,148 471,030 593,406 593,854 593,315 593,675 592,899 -8.02%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.55% 6.98% -5.67% -2.71% 0.00% 0.00% 0.00% -
ROE 6.29% 11.44% -20.80% -9.55% -43.78% -12.73% -11.18% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 385.08 354.01 256.71 264.27 243.72 220.97 216.95 46.75%
EPS 13.66 24.72 -14.56 -7.16 -31.52 -12.48 -11.52 -
DPS 0.50 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 2.17 2.16 0.70 0.75 0.72 0.98 1.03 64.56%
Adjusted Per Share Value based on latest NOSH - 593,854
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 295.97 244.98 223.80 230.56 212.44 192.73 188.98 34.97%
EPS 10.50 17.11 -12.69 -6.25 -27.47 -10.88 -10.03 -
DPS 0.38 0.00 0.00 0.00 0.09 0.00 0.00 -
NAPS 1.6678 1.4947 0.6103 0.6543 0.6276 0.8548 0.8972 51.35%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.50 0.51 0.35 0.34 0.28 0.27 0.28 -
P/RPS 0.13 0.14 0.14 0.13 0.11 0.12 0.13 0.00%
P/EPS 3.66 2.06 -2.40 -4.75 -0.89 -2.16 -2.43 -
EY 27.31 48.47 -41.60 -21.06 -112.57 -46.22 -41.14 -
DY 1.00 0.00 0.00 0.00 0.36 0.00 0.00 -
P/NAPS 0.23 0.24 0.50 0.45 0.39 0.28 0.27 -10.16%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 06/05/03 24/02/03 25/11/02 26/08/02 16/05/02 21/02/02 -
Price 0.65 0.47 0.41 0.37 0.34 0.36 0.28 -
P/RPS 0.17 0.13 0.16 0.14 0.14 0.16 0.13 19.64%
P/EPS 4.76 1.90 -2.82 -5.17 -1.08 -2.88 -2.43 -
EY 21.01 52.60 -35.51 -19.35 -92.71 -34.67 -41.14 -
DY 0.77 0.00 0.00 0.00 0.29 0.00 0.00 -
P/NAPS 0.30 0.22 0.59 0.49 0.47 0.37 0.27 7.29%

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