[LIONIND] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 200.26%
YoY- -35.36%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 4,471,890 4,476,562 5,064,544 5,399,612 4,419,256 4,778,457 5,313,418 -10.88%
PBT 466,190 400,914 425,320 400,784 -374,767 -395,688 3,174 2709.35%
Tax -49,020 -22,398 -57,518 -64,400 131,989 173,042 183,314 -
NP 417,170 378,516 367,802 336,384 -242,778 -222,645 186,488 71.29%
-
NP to SH 361,469 322,501 306,448 279,008 -278,298 -263,894 123,916 104.55%
-
Tax Rate 10.52% 5.59% 13.52% 16.07% - - -5,775.49% -
Total Cost 4,054,720 4,098,046 4,696,742 5,063,228 4,662,034 5,001,102 5,126,930 -14.51%
-
Net Worth 3,031,722 2,917,348 2,830,615 2,760,125 2,694,573 2,794,849 3,044,426 -0.27%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 7,133 - - - 7,128 - - -
Div Payout % 1.97% - - - 0.00% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 3,031,722 2,917,348 2,830,615 2,760,125 2,694,573 2,794,849 3,044,426 -0.27%
NOSH 713,346 713,288 713,001 713,210 712,850 712,971 712,980 0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.33% 8.46% 7.26% 6.23% -5.49% -4.66% 3.51% -
ROE 11.92% 11.05% 10.83% 10.11% -10.33% -9.44% 4.07% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 626.89 627.60 710.31 757.09 619.94 670.22 745.24 -10.91%
EPS 50.67 45.21 42.98 39.12 -39.04 -37.01 17.38 104.48%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 4.25 4.09 3.97 3.87 3.78 3.92 4.27 -0.31%
Adjusted Per Share Value based on latest NOSH - 713,210
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 656.99 657.67 744.05 793.28 649.25 702.02 780.62 -10.88%
EPS 53.11 47.38 45.02 40.99 -40.89 -38.77 18.21 104.53%
DPS 1.05 0.00 0.00 0.00 1.05 0.00 0.00 -
NAPS 4.454 4.286 4.1586 4.055 3.9587 4.106 4.4727 -0.27%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.41 1.74 1.37 1.52 1.25 0.61 0.68 -
P/RPS 0.22 0.28 0.19 0.20 0.20 0.09 0.09 81.75%
P/EPS 2.78 3.85 3.19 3.89 -3.20 -1.65 3.91 -20.38%
EY 35.94 25.98 31.37 25.74 -31.23 -60.68 25.56 25.58%
DY 0.71 0.00 0.00 0.00 0.80 0.00 0.00 -
P/NAPS 0.33 0.43 0.35 0.39 0.33 0.16 0.16 62.24%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 27/05/10 25/02/10 24/11/09 28/08/09 28/05/09 27/02/09 -
Price 1.64 1.50 1.65 1.32 1.56 1.35 0.63 -
P/RPS 0.26 0.24 0.23 0.17 0.25 0.20 0.08 119.88%
P/EPS 3.24 3.32 3.84 3.37 -4.00 -3.65 3.62 -7.14%
EY 30.90 30.14 26.05 29.64 -25.03 -27.42 27.59 7.86%
DY 0.61 0.00 0.00 0.00 0.64 0.00 0.00 -
P/NAPS 0.39 0.37 0.42 0.34 0.41 0.34 0.15 89.41%

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