[LIONIND] QoQ Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 54.92%
YoY- 360.32%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 3,637,868 3,414,897 3,293,414 3,618,828 2,014,549 1,667,490 1,523,338 78.75%
PBT 573,777 617,202 131,734 229,684 119,446 115,750 -85,914 -
Tax -237,553 -256,430 -66,092 -118,996 -47,998 688 -486 6128.56%
NP 336,224 360,772 65,642 110,688 71,448 116,438 -86,400 -
-
NP to SH 336,224 360,772 65,642 110,688 71,448 116,438 -86,400 -
-
Tax Rate 41.40% 41.55% 50.17% 51.81% 40.18% -0.59% - -
Total Cost 3,301,644 3,054,125 3,227,772 3,508,140 1,943,101 1,551,052 1,609,738 61.50%
-
Net Worth 1,684,516 1,752,243 1,494,952 1,502,582 1,135,233 1,017,425 415,384 154.51%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 6,792 - - - 2,615 - - -
Div Payout % 2.02% - - - 3.66% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,684,516 1,752,243 1,494,952 1,502,582 1,135,233 1,017,425 415,384 154.51%
NOSH 679,240 679,164 679,523 679,901 523,148 471,030 593,406 9.43%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 9.24% 10.56% 1.99% 3.06% 3.55% 6.98% -5.67% -
ROE 19.96% 20.59% 4.39% 7.37% 6.29% 11.44% -20.80% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 535.58 502.81 484.66 532.26 385.08 354.01 256.71 63.34%
EPS 49.50 53.12 9.66 16.28 13.66 24.72 -14.56 -
DPS 1.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 2.48 2.58 2.20 2.21 2.17 2.16 0.70 132.57%
Adjusted Per Share Value based on latest NOSH - 679,901
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 534.46 501.70 483.85 531.66 295.97 244.98 223.80 78.75%
EPS 49.40 53.00 9.64 16.26 10.50 17.11 -12.69 -
DPS 1.00 0.00 0.00 0.00 0.38 0.00 0.00 -
NAPS 2.4748 2.5743 2.1963 2.2075 1.6678 1.4947 0.6103 154.50%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.90 0.99 0.51 0.58 0.50 0.51 0.35 -
P/RPS 0.17 0.20 0.11 0.11 0.13 0.14 0.14 13.83%
P/EPS 1.82 1.86 5.28 3.56 3.66 2.06 -2.40 -
EY 55.00 53.66 18.94 28.07 27.31 48.47 -41.60 -
DY 1.11 0.00 0.00 0.00 1.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.23 0.26 0.23 0.24 0.50 -19.68%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 21/05/04 27/02/04 20/11/03 26/08/03 06/05/03 24/02/03 -
Price 0.91 0.95 0.62 0.57 0.65 0.47 0.41 -
P/RPS 0.17 0.19 0.13 0.11 0.17 0.13 0.16 4.12%
P/EPS 1.84 1.79 6.42 3.50 4.76 1.90 -2.82 -
EY 54.40 55.92 15.58 28.56 21.01 52.60 -35.51 -
DY 1.10 0.00 0.00 0.00 0.77 0.00 0.00 -
P/NAPS 0.37 0.37 0.28 0.26 0.30 0.22 0.59 -26.75%

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