[LIONIND] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 449.61%
YoY- 209.84%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 4,120,442 4,336,240 3,637,868 3,414,897 3,293,414 3,618,828 2,014,549 60.78%
PBT 731,698 1,107,432 573,777 617,202 131,734 229,684 119,446 232.95%
Tax -144,062 -182,708 -237,553 -256,430 -66,092 -118,996 -47,998 107.38%
NP 587,636 924,724 336,224 360,772 65,642 110,688 71,448 304.86%
-
NP to SH 587,636 924,724 336,224 360,772 65,642 110,688 71,448 304.86%
-
Tax Rate 19.69% 16.50% 41.40% 41.55% 50.17% 51.81% 40.18% -
Total Cost 3,532,806 3,411,516 3,301,644 3,054,125 3,227,772 3,508,140 1,943,101 48.69%
-
Net Worth 1,934,267 1,915,189 1,684,516 1,752,243 1,494,952 1,502,582 1,135,233 42.42%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 6,792 - - - 2,615 -
Div Payout % - - 2.02% - - - 3.66% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,934,267 1,915,189 1,684,516 1,752,243 1,494,952 1,502,582 1,135,233 42.42%
NOSH 681,080 679,145 679,240 679,164 679,523 679,901 523,148 19.13%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 14.26% 21.33% 9.24% 10.56% 1.99% 3.06% 3.55% -
ROE 30.38% 48.28% 19.96% 20.59% 4.39% 7.37% 6.29% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 604.99 638.49 535.58 502.81 484.66 532.26 385.08 34.95%
EPS 86.28 136.16 49.50 53.12 9.66 16.28 13.66 239.79%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.50 -
NAPS 2.84 2.82 2.48 2.58 2.20 2.21 2.17 19.55%
Adjusted Per Share Value based on latest NOSH - 679,308
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 605.35 637.06 534.46 501.70 483.85 531.66 295.97 60.77%
EPS 86.33 135.86 49.40 53.00 9.64 16.26 10.50 304.77%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.38 -
NAPS 2.8417 2.8137 2.4748 2.5743 2.1963 2.2075 1.6678 42.42%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.77 0.94 0.90 0.99 0.51 0.58 0.50 -
P/RPS 0.29 0.15 0.17 0.20 0.11 0.11 0.13 70.31%
P/EPS 2.05 0.69 1.82 1.86 5.28 3.56 3.66 -31.93%
EY 48.75 144.85 55.00 53.66 18.94 28.07 27.31 46.89%
DY 0.00 0.00 1.11 0.00 0.00 0.00 1.00 -
P/NAPS 0.62 0.33 0.36 0.38 0.23 0.26 0.23 93.10%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 21/02/05 29/11/04 19/08/04 21/05/04 27/02/04 20/11/03 26/08/03 -
Price 1.52 1.87 0.91 0.95 0.62 0.57 0.65 -
P/RPS 0.25 0.29 0.17 0.19 0.13 0.11 0.17 29.16%
P/EPS 1.76 1.37 1.84 1.79 6.42 3.50 4.76 -48.32%
EY 56.76 72.81 54.40 55.92 15.58 28.56 21.01 93.39%
DY 0.00 0.00 1.10 0.00 0.00 0.00 0.77 -
P/NAPS 0.54 0.66 0.37 0.37 0.28 0.26 0.30 47.70%

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