[LIONIND] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 1537.36%
YoY- 851.31%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 4,546,341 3,584,272 2,332,986 1,154,528 3,223,933 2,255,253 1,473,514 112.37%
PBT 334,957 236,676 176,994 161,936 -146,097 -74,204 -12,954 -
Tax -135,043 -49,475 -28,397 -14,941 113,197 36,781 22,544 -
NP 199,914 187,201 148,597 146,995 -32,900 -37,423 9,590 661.66%
-
NP to SH 212,707 201,215 160,044 147,602 -10,269 -23,438 15,677 471.59%
-
Tax Rate 40.32% 20.90% 16.04% 9.23% - - - -
Total Cost 4,346,427 3,397,071 2,184,389 1,007,533 3,256,833 2,292,676 1,463,924 106.98%
-
Net Worth 2,124,074 2,119,520 2,167,843 2,160,369 2,009,307 2,148,483 2,696,443 -14.74%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 6,987 - - - 3,488 - - -
Div Payout % 3.28% - - - 0.00% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 2,124,074 2,119,520 2,167,843 2,160,369 2,009,307 2,148,483 2,696,443 -14.74%
NOSH 698,708 697,210 697,055 696,893 697,676 697,559 696,755 0.18%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.40% 5.22% 6.37% 12.73% -1.02% -1.66% 0.65% -
ROE 10.01% 9.49% 7.38% 6.83% -0.51% -1.09% 0.58% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 650.68 514.09 334.69 165.67 462.10 323.31 211.48 111.97%
EPS 30.44 28.86 22.96 21.18 -1.47 -3.36 2.25 470.48%
DPS 1.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 3.04 3.04 3.11 3.10 2.88 3.08 3.87 -14.90%
Adjusted Per Share Value based on latest NOSH - 696,893
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 667.92 526.58 342.75 169.62 473.64 331.33 216.48 112.37%
EPS 31.25 29.56 23.51 21.68 -1.51 -3.44 2.30 472.12%
DPS 1.03 0.00 0.00 0.00 0.51 0.00 0.00 -
NAPS 3.1206 3.1139 3.1849 3.1739 2.952 3.1564 3.9615 -14.74%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.74 1.60 1.03 0.85 0.95 0.75 0.50 -
P/RPS 0.27 0.31 0.31 0.51 0.21 0.23 0.24 8.19%
P/EPS 5.72 5.54 4.49 4.01 -64.54 -22.32 22.22 -59.63%
EY 17.50 18.04 22.29 24.92 -1.55 -4.48 4.50 147.91%
DY 0.57 0.00 0.00 0.00 0.53 0.00 0.00 -
P/NAPS 0.57 0.53 0.33 0.27 0.33 0.24 0.13 168.61%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 23/05/07 26/02/07 30/11/06 16/08/06 31/05/06 23/02/06 -
Price 1.72 2.06 1.66 1.00 0.81 1.22 0.71 -
P/RPS 0.26 0.40 0.50 0.60 0.18 0.38 0.34 -16.41%
P/EPS 5.65 7.14 7.23 4.72 -55.03 -36.31 31.56 -68.33%
EY 17.70 14.01 13.83 21.18 -1.82 -2.75 3.17 215.72%
DY 0.58 0.00 0.00 0.00 0.62 0.00 0.00 -
P/NAPS 0.57 0.68 0.53 0.32 0.28 0.40 0.18 116.09%

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