[LIONIND] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -52.37%
YoY- 247.18%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 5,544,080 5,451,618 5,573,186 5,307,996 4,949,134 4,623,224 4,101,974 22.26%
PBT -12,832 85,128 106,744 147,992 105,976 61,753 -52,766 -61.07%
Tax -17,281 -20,056 -14,902 -27,096 176,096 251,014 397,608 -
NP -30,113 65,072 91,842 120,896 282,072 312,768 344,842 -
-
NP to SH -38,221 48,522 69,330 110,552 232,090 249,468 248,004 -
-
Tax Rate - 23.56% 13.96% 18.31% -166.17% -406.48% - -
Total Cost 5,574,193 5,386,546 5,481,344 5,187,100 4,667,062 4,310,456 3,757,132 30.11%
-
Net Worth 3,199,800 3,172,635 3,272,720 3,287,845 3,257,432 3,199,656 3,144,822 1.16%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 7,174 - - - 28,699 - - -
Div Payout % 0.00% - - - 12.37% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 3,199,800 3,172,635 3,272,720 3,287,845 3,257,432 3,199,656 3,144,822 1.16%
NOSH 717,444 717,790 717,701 717,870 717,496 717,411 716,360 0.10%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -0.54% 1.19% 1.65% 2.28% 5.70% 6.77% 8.41% -
ROE -1.19% 1.53% 2.12% 3.36% 7.12% 7.80% 7.89% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 772.75 759.50 776.53 739.41 689.78 644.43 572.61 22.14%
EPS -5.32 6.76 9.66 -15.40 32.35 34.77 34.62 -
DPS 1.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 4.46 4.42 4.56 4.58 4.54 4.46 4.39 1.06%
Adjusted Per Share Value based on latest NOSH - 717,870
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 770.11 757.26 774.15 737.31 687.47 642.20 569.79 22.26%
EPS -5.31 6.74 9.63 15.36 32.24 34.65 34.45 -
DPS 1.00 0.00 0.00 0.00 3.99 0.00 0.00 -
NAPS 4.4447 4.407 4.546 4.567 4.5248 4.4445 4.3684 1.16%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.22 1.37 1.33 1.35 1.88 1.80 1.97 -
P/RPS 0.16 0.18 0.17 0.18 0.27 0.28 0.34 -39.52%
P/EPS -22.90 20.27 13.77 8.77 5.81 5.18 5.69 -
EY -4.37 4.93 7.26 11.41 17.21 19.32 17.57 -
DY 0.82 0.00 0.00 0.00 2.13 0.00 0.00 -
P/NAPS 0.27 0.31 0.29 0.29 0.41 0.40 0.45 -28.88%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 24/05/12 27/02/12 29/11/11 26/08/11 24/05/11 28/02/11 -
Price 1.17 1.16 1.43 1.36 1.52 1.67 1.91 -
P/RPS 0.15 0.15 0.18 0.18 0.22 0.26 0.33 -40.91%
P/EPS -21.96 17.16 14.80 8.83 4.70 4.80 5.52 -
EY -4.55 5.83 6.76 11.32 21.28 20.82 18.13 -
DY 0.85 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 0.26 0.26 0.31 0.30 0.33 0.37 0.44 -29.60%

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