[LIONIND] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 175.03%
YoY- 735.43%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 3,965,156 4,018,254 4,120,442 4,336,240 3,637,868 3,414,897 3,293,414 13.18%
PBT 396,261 578,576 731,698 1,107,432 573,777 617,202 131,734 108.51%
Tax -61,035 -121,866 -144,062 -182,708 -237,553 -256,430 -66,092 -5.17%
NP 335,226 456,709 587,636 924,724 336,224 360,772 65,642 196.84%
-
NP to SH 327,565 456,709 587,636 924,724 336,224 360,772 65,642 192.30%
-
Tax Rate 15.40% 21.06% 19.69% 16.50% 41.40% 41.55% 50.17% -
Total Cost 3,629,930 3,561,545 3,532,806 3,411,516 3,301,644 3,054,125 3,227,772 8.15%
-
Net Worth 2,248,827 1,986,288 1,934,267 1,915,189 1,684,516 1,752,243 1,494,952 31.31%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 6,877 - - - 6,792 - - -
Div Payout % 2.10% - - - 2.02% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 2,248,827 1,986,288 1,934,267 1,915,189 1,684,516 1,752,243 1,494,952 31.31%
NOSH 687,714 684,927 681,080 679,145 679,240 679,164 679,523 0.80%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 8.45% 11.37% 14.26% 21.33% 9.24% 10.56% 1.99% -
ROE 14.57% 22.99% 30.38% 48.28% 19.96% 20.59% 4.39% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 576.57 586.67 604.99 638.49 535.58 502.81 484.66 12.28%
EPS 47.63 66.68 86.28 136.16 49.50 53.12 9.66 189.97%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 3.27 2.90 2.84 2.82 2.48 2.58 2.20 30.27%
Adjusted Per Share Value based on latest NOSH - 679,145
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 550.79 558.16 572.36 602.33 505.32 474.35 457.48 13.18%
EPS 45.50 63.44 81.63 128.45 46.70 50.11 9.12 192.26%
DPS 0.96 0.00 0.00 0.00 0.94 0.00 0.00 -
NAPS 3.1238 2.7591 2.6868 2.6603 2.3399 2.434 2.0766 31.31%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.23 1.34 1.77 0.94 0.90 0.99 0.51 -
P/RPS 0.21 0.23 0.29 0.15 0.17 0.20 0.11 53.95%
P/EPS 2.58 2.01 2.05 0.69 1.82 1.86 5.28 -37.98%
EY 38.72 49.76 48.75 144.85 55.00 53.66 18.94 61.14%
DY 0.81 0.00 0.00 0.00 1.11 0.00 0.00 -
P/NAPS 0.38 0.46 0.62 0.33 0.36 0.38 0.23 39.79%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 27/05/05 21/02/05 29/11/04 19/08/04 21/05/04 27/02/04 -
Price 1.07 1.27 1.52 1.87 0.91 0.95 0.62 -
P/RPS 0.19 0.22 0.25 0.29 0.17 0.19 0.13 28.81%
P/EPS 2.25 1.90 1.76 1.37 1.84 1.79 6.42 -50.32%
EY 44.51 52.50 56.76 72.81 54.40 55.92 15.58 101.46%
DY 0.93 0.00 0.00 0.00 1.10 0.00 0.00 -
P/NAPS 0.33 0.44 0.54 0.66 0.37 0.37 0.28 11.58%

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