[LIONIND] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 430.16%
YoY- -19.07%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 5,307,996 4,949,134 4,623,224 4,101,974 3,744,164 4,471,890 4,476,562 12.01%
PBT 147,992 105,976 61,753 -52,766 -145,628 466,190 400,914 -48.51%
Tax -27,096 176,096 251,014 397,608 69,888 -49,020 -22,398 13.52%
NP 120,896 282,072 312,768 344,842 -75,740 417,170 378,516 -53.24%
-
NP to SH 110,552 232,090 249,468 248,004 -75,116 361,469 322,501 -50.98%
-
Tax Rate 18.31% -166.17% -406.48% - - 10.52% 5.59% -
Total Cost 5,187,100 4,667,062 4,310,456 3,757,132 3,819,904 4,054,720 4,098,046 16.99%
-
Net Worth 3,287,845 3,257,432 3,199,656 3,144,822 3,010,374 3,031,722 2,917,348 8.28%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 28,699 - - - 7,133 - -
Div Payout % - 12.37% - - - 1.97% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 3,287,845 3,257,432 3,199,656 3,144,822 3,010,374 3,031,722 2,917,348 8.28%
NOSH 717,870 717,496 717,411 716,360 716,755 713,346 713,288 0.42%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.28% 5.70% 6.77% 8.41% -2.02% 9.33% 8.46% -
ROE 3.36% 7.12% 7.80% 7.89% -2.50% 11.92% 11.05% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 739.41 689.78 644.43 572.61 522.38 626.89 627.60 11.53%
EPS -15.40 32.35 34.77 34.62 -10.48 50.67 45.21 -
DPS 0.00 4.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 4.58 4.54 4.46 4.39 4.20 4.25 4.09 7.82%
Adjusted Per Share Value based on latest NOSH - 716,412
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 737.31 687.47 642.20 569.79 520.09 621.17 621.82 12.01%
EPS 15.36 32.24 34.65 34.45 -10.43 50.21 44.80 -50.98%
DPS 0.00 3.99 0.00 0.00 0.00 0.99 0.00 -
NAPS 4.567 4.5248 4.4445 4.3684 4.1816 4.2113 4.0524 8.28%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.35 1.88 1.80 1.97 1.78 1.41 1.74 -
P/RPS 0.18 0.27 0.28 0.34 0.34 0.22 0.28 -25.49%
P/EPS 8.77 5.81 5.18 5.69 -16.98 2.78 3.85 73.03%
EY 11.41 17.21 19.32 17.57 -5.89 35.94 25.98 -42.19%
DY 0.00 2.13 0.00 0.00 0.00 0.71 0.00 -
P/NAPS 0.29 0.41 0.40 0.45 0.42 0.33 0.43 -23.07%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 24/05/11 28/02/11 23/11/10 25/08/10 27/05/10 -
Price 1.36 1.52 1.67 1.91 1.85 1.64 1.50 -
P/RPS 0.18 0.22 0.26 0.33 0.35 0.26 0.24 -17.43%
P/EPS 8.83 4.70 4.80 5.52 -17.65 3.24 3.32 91.84%
EY 11.32 21.28 20.82 18.13 -5.66 30.90 30.14 -47.91%
DY 0.00 2.63 0.00 0.00 0.00 0.61 0.00 -
P/NAPS 0.30 0.33 0.37 0.44 0.44 0.39 0.37 -13.03%

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