[LIONIND] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -30.01%
YoY- -80.55%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 4,553,604 4,499,772 5,544,080 5,451,618 5,573,186 5,307,996 4,949,134 -5.37%
PBT -78,776 -108,192 -12,832 85,128 106,744 147,992 105,976 -
Tax 23,582 9,796 -17,281 -20,056 -14,902 -27,096 176,096 -73.66%
NP -55,194 -98,396 -30,113 65,072 91,842 120,896 282,072 -
-
NP to SH -65,400 -103,688 -38,221 48,522 69,330 110,552 232,090 -
-
Tax Rate - - - 23.56% 13.96% 18.31% -166.17% -
Total Cost 4,608,798 4,598,168 5,574,193 5,386,546 5,481,344 5,187,100 4,667,062 -0.83%
-
Net Worth 3,148,092 3,173,829 3,199,800 3,172,635 3,272,720 3,287,845 3,257,432 -2.24%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 7,174 - - - 28,699 -
Div Payout % - - 0.00% - - - 12.37% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 3,148,092 3,173,829 3,199,800 3,172,635 3,272,720 3,287,845 3,257,432 -2.24%
NOSH 717,105 718,060 717,444 717,790 717,701 717,870 717,496 -0.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -1.21% -2.19% -0.54% 1.19% 1.65% 2.28% 5.70% -
ROE -2.08% -3.27% -1.19% 1.53% 2.12% 3.36% 7.12% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 635.00 626.66 772.75 759.50 776.53 739.41 689.78 -5.34%
EPS -9.12 -14.44 -5.32 6.76 9.66 -15.40 32.35 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 4.00 -
NAPS 4.39 4.42 4.46 4.42 4.56 4.58 4.54 -2.20%
Adjusted Per Share Value based on latest NOSH - 719,583
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 632.52 625.05 770.11 757.26 774.15 737.31 687.47 -5.37%
EPS -9.08 -14.40 -5.31 6.74 9.63 15.36 32.24 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 3.99 -
NAPS 4.3729 4.4087 4.4447 4.407 4.546 4.567 4.5248 -2.24%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.99 1.08 1.22 1.37 1.33 1.35 1.88 -
P/RPS 0.16 0.17 0.16 0.18 0.17 0.18 0.27 -29.33%
P/EPS -10.86 -7.48 -22.90 20.27 13.77 8.77 5.81 -
EY -9.21 -13.37 -4.37 4.93 7.26 11.41 17.21 -
DY 0.00 0.00 0.82 0.00 0.00 0.00 2.13 -
P/NAPS 0.23 0.24 0.27 0.31 0.29 0.29 0.41 -31.86%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 27/08/12 24/05/12 27/02/12 29/11/11 26/08/11 -
Price 0.935 0.96 1.17 1.16 1.43 1.36 1.52 -
P/RPS 0.15 0.15 0.15 0.15 0.18 0.18 0.22 -22.44%
P/EPS -10.25 -6.65 -21.96 17.16 14.80 8.83 4.70 -
EY -9.75 -15.04 -4.55 5.83 6.76 11.32 21.28 -
DY 0.00 0.00 0.85 0.00 0.00 0.00 2.63 -
P/NAPS 0.21 0.22 0.26 0.26 0.31 0.30 0.33 -25.91%

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