[LIONIND] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -16.18%
YoY- 958.5%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 6,138,060 5,754,476 4,546,341 4,779,029 4,665,972 4,618,112 3,223,933 53.43%
PBT 381,754 265,912 334,957 315,568 353,988 647,744 -146,097 -
Tax -11,402 -9,848 -135,043 -65,966 -56,794 -59,764 113,197 -
NP 370,352 256,064 199,914 249,601 297,194 587,980 -32,900 -
-
NP to SH 378,456 255,116 212,707 268,286 320,088 590,408 -10,269 -
-
Tax Rate 2.99% 3.70% 40.32% 20.90% 16.04% 9.23% - -
Total Cost 5,767,708 5,498,412 4,346,427 4,529,428 4,368,778 4,030,132 3,256,833 46.22%
-
Net Worth 2,328,197 2,210,722 2,124,074 2,119,520 2,167,843 2,160,369 2,009,307 10.28%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 6,987 - - - 3,488 -
Div Payout % - - 3.28% - - - 0.00% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 2,328,197 2,210,722 2,124,074 2,119,520 2,167,843 2,160,369 2,009,307 10.28%
NOSH 707,658 706,301 698,708 697,210 697,055 696,893 697,676 0.94%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 6.03% 4.45% 4.40% 5.22% 6.37% 12.73% -1.02% -
ROE 16.26% 11.54% 10.01% 12.66% 14.77% 27.33% -0.51% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 867.38 814.73 650.68 685.45 669.38 662.67 462.10 51.99%
EPS 53.48 36.12 30.44 38.48 45.92 84.72 -1.47 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.50 -
NAPS 3.29 3.13 3.04 3.04 3.11 3.10 2.88 9.25%
Adjusted Per Share Value based on latest NOSH - 697,847
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 852.62 799.33 631.52 663.84 648.13 641.49 447.83 53.43%
EPS 52.57 35.44 29.55 37.27 44.46 82.01 -1.43 -
DPS 0.00 0.00 0.97 0.00 0.00 0.00 0.48 -
NAPS 3.234 3.0708 2.9505 2.9442 3.0113 3.0009 2.7911 10.28%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.16 1.91 1.74 1.60 1.03 0.85 0.95 -
P/RPS 0.25 0.23 0.27 0.23 0.15 0.13 0.21 12.29%
P/EPS 4.04 5.29 5.72 4.16 2.24 1.00 -64.54 -
EY 24.76 18.91 17.50 24.05 44.58 99.67 -1.55 -
DY 0.00 0.00 0.57 0.00 0.00 0.00 0.53 -
P/NAPS 0.66 0.61 0.57 0.53 0.33 0.27 0.33 58.53%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 29/11/07 29/08/07 23/05/07 26/02/07 30/11/06 16/08/06 -
Price 2.00 2.10 1.72 2.06 1.66 1.00 0.81 -
P/RPS 0.23 0.26 0.26 0.30 0.25 0.15 0.18 17.69%
P/EPS 3.74 5.81 5.65 5.35 3.61 1.18 -55.03 -
EY 26.74 17.20 17.70 18.68 27.66 84.72 -1.82 -
DY 0.00 0.00 0.58 0.00 0.00 0.00 0.62 -
P/NAPS 0.61 0.67 0.57 0.68 0.53 0.32 0.28 67.81%

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