[LIONIND] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -45.79%
YoY- 920.88%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 5,754,476 4,546,341 4,779,029 4,665,972 4,618,112 3,223,933 3,007,004 54.07%
PBT 265,912 334,957 315,568 353,988 647,744 -146,097 -98,938 -
Tax -9,848 -135,043 -65,966 -56,794 -59,764 113,197 49,041 -
NP 256,064 199,914 249,601 297,194 587,980 -32,900 -49,897 -
-
NP to SH 255,116 212,707 268,286 320,088 590,408 -10,269 -31,250 -
-
Tax Rate 3.70% 40.32% 20.90% 16.04% 9.23% - - -
Total Cost 5,498,412 4,346,427 4,529,428 4,368,778 4,030,132 3,256,833 3,056,901 47.84%
-
Net Worth 2,210,722 2,124,074 2,119,520 2,167,843 2,160,369 2,009,307 2,148,483 1.92%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 6,987 - - - 3,488 - -
Div Payout % - 3.28% - - - 0.00% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,210,722 2,124,074 2,119,520 2,167,843 2,160,369 2,009,307 2,148,483 1.92%
NOSH 706,301 698,708 697,210 697,055 696,893 697,676 697,559 0.83%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.45% 4.40% 5.22% 6.37% 12.73% -1.02% -1.66% -
ROE 11.54% 10.01% 12.66% 14.77% 27.33% -0.51% -1.45% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 814.73 650.68 685.45 669.38 662.67 462.10 431.07 52.80%
EPS 36.12 30.44 38.48 45.92 84.72 -1.47 -4.48 -
DPS 0.00 1.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 3.13 3.04 3.04 3.11 3.10 2.88 3.08 1.07%
Adjusted Per Share Value based on latest NOSH - 698,988
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 799.33 631.52 663.84 648.13 641.49 447.83 417.69 54.07%
EPS 35.44 29.55 37.27 44.46 82.01 -1.43 -4.34 -
DPS 0.00 0.97 0.00 0.00 0.00 0.48 0.00 -
NAPS 3.0708 2.9505 2.9442 3.0113 3.0009 2.7911 2.9844 1.91%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.91 1.74 1.60 1.03 0.85 0.95 0.75 -
P/RPS 0.23 0.27 0.23 0.15 0.13 0.21 0.17 22.30%
P/EPS 5.29 5.72 4.16 2.24 1.00 -64.54 -16.74 -
EY 18.91 17.50 24.05 44.58 99.67 -1.55 -5.97 -
DY 0.00 0.57 0.00 0.00 0.00 0.53 0.00 -
P/NAPS 0.61 0.57 0.53 0.33 0.27 0.33 0.24 86.13%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 29/08/07 23/05/07 26/02/07 30/11/06 16/08/06 31/05/06 -
Price 2.10 1.72 2.06 1.66 1.00 0.81 1.22 -
P/RPS 0.26 0.26 0.30 0.25 0.15 0.18 0.28 -4.81%
P/EPS 5.81 5.65 5.35 3.61 1.18 -55.03 -27.23 -
EY 17.20 17.70 18.68 27.66 84.72 -1.82 -3.67 -
DY 0.00 0.58 0.00 0.00 0.00 0.62 0.00 -
P/NAPS 0.67 0.57 0.68 0.53 0.32 0.28 0.40 40.99%

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