[LIONIND] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 19.94%
YoY- -56.79%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 6,940,157 6,349,196 6,138,060 5,754,476 4,546,341 4,779,029 4,665,972 30.33%
PBT 893,550 542,072 381,754 265,912 334,957 315,568 353,988 85.49%
Tax -51,457 -32,592 -11,402 -9,848 -135,043 -65,966 -56,794 -6.37%
NP 842,093 509,480 370,352 256,064 199,914 249,601 297,194 100.36%
-
NP to SH 844,205 520,050 378,456 255,116 212,707 268,286 320,088 91.00%
-
Tax Rate 5.76% 6.01% 2.99% 3.70% 40.32% 20.90% 16.04% -
Total Cost 6,098,064 5,839,716 5,767,708 5,498,412 4,346,427 4,529,428 4,368,778 24.92%
-
Net Worth 3,007,709 2,529,861 2,328,197 2,210,722 2,124,074 2,119,520 2,167,843 24.42%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 7,093 - - - 6,987 - - -
Div Payout % 0.84% - - - 3.28% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 3,007,709 2,529,861 2,328,197 2,210,722 2,124,074 2,119,520 2,167,843 24.42%
NOSH 709,365 708,644 707,658 706,301 698,708 697,210 697,055 1.17%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.13% 8.02% 6.03% 4.45% 4.40% 5.22% 6.37% -
ROE 28.07% 20.56% 16.26% 11.54% 10.01% 12.66% 14.77% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 978.36 895.96 867.38 814.73 650.68 685.45 669.38 28.82%
EPS 119.01 73.39 53.48 36.12 30.44 38.48 45.92 88.78%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 4.24 3.57 3.29 3.13 3.04 3.04 3.11 22.97%
Adjusted Per Share Value based on latest NOSH - 706,301
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1,019.61 932.79 901.77 845.42 667.92 702.11 685.50 30.33%
EPS 124.03 76.40 55.60 37.48 31.25 39.42 47.03 90.99%
DPS 1.04 0.00 0.00 0.00 1.03 0.00 0.00 -
NAPS 4.4188 3.7167 3.4205 3.2479 3.1206 3.1139 3.1849 24.42%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.61 1.80 2.16 1.91 1.74 1.60 1.03 -
P/RPS 0.27 0.20 0.25 0.23 0.27 0.23 0.15 48.02%
P/EPS 2.19 2.45 4.04 5.29 5.72 4.16 2.24 -1.49%
EY 45.60 40.77 24.76 18.91 17.50 24.05 44.58 1.52%
DY 0.38 0.00 0.00 0.00 0.57 0.00 0.00 -
P/NAPS 0.62 0.50 0.66 0.61 0.57 0.53 0.33 52.31%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 30/05/08 27/02/08 29/11/07 29/08/07 23/05/07 26/02/07 -
Price 1.95 2.87 2.00 2.10 1.72 2.06 1.66 -
P/RPS 0.20 0.32 0.23 0.26 0.26 0.30 0.25 -13.83%
P/EPS 1.64 3.91 3.74 5.81 5.65 5.35 3.61 -40.93%
EY 61.03 25.57 26.74 17.20 17.70 18.68 27.66 69.56%
DY 0.51 0.00 0.00 0.00 0.58 0.00 0.00 -
P/NAPS 0.46 0.80 0.61 0.67 0.57 0.68 0.53 -9.01%

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