[LIONIND] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -87.22%
YoY- 69.2%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 4,419,256 3,583,843 2,656,709 1,505,252 6,940,157 4,761,897 3,069,030 27.54%
PBT -374,767 -296,766 1,587 123,626 893,550 406,554 190,877 -
Tax 131,989 129,782 91,657 -15,705 -51,457 -24,444 -5,701 -
NP -242,778 -166,984 93,244 107,921 842,093 382,110 185,176 -
-
NP to SH -278,298 -197,921 61,958 107,915 844,205 390,038 189,228 -
-
Tax Rate - - -5,775.49% 12.70% 5.76% 6.01% 2.99% -
Total Cost 4,662,034 3,750,827 2,563,465 1,397,331 6,098,064 4,379,787 2,883,854 37.78%
-
Net Worth 2,694,573 2,794,849 3,044,426 3,136,235 3,007,709 2,529,861 2,328,197 10.24%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 7,128 - - - 7,093 - - -
Div Payout % 0.00% - - - 0.84% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 2,694,573 2,794,849 3,044,426 3,136,235 3,007,709 2,529,861 2,328,197 10.24%
NOSH 712,850 712,971 712,980 712,780 709,365 708,644 707,658 0.48%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -5.49% -4.66% 3.51% 7.17% 12.13% 8.02% 6.03% -
ROE -10.33% -7.08% 2.04% 3.44% 28.07% 15.42% 8.13% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 619.94 502.66 372.62 211.18 978.36 671.97 433.69 26.92%
EPS -39.04 -27.76 8.69 15.14 119.01 55.04 26.74 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 3.78 3.92 4.27 4.40 4.24 3.57 3.29 9.70%
Adjusted Per Share Value based on latest NOSH - 712,780
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 613.86 497.82 369.03 209.09 964.03 661.46 426.31 27.54%
EPS -38.66 -27.49 8.61 14.99 117.27 54.18 26.28 -
DPS 0.99 0.00 0.00 0.00 0.99 0.00 0.00 -
NAPS 3.7429 3.8822 4.2289 4.3564 4.1779 3.5141 3.234 10.24%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.25 0.61 0.68 1.25 2.61 1.80 2.16 -
P/RPS 0.20 0.12 0.18 0.59 0.27 0.27 0.50 -45.74%
P/EPS -3.20 -2.20 7.83 8.26 2.19 3.27 8.08 -
EY -31.23 -45.51 12.78 12.11 45.60 30.58 12.38 -
DY 0.80 0.00 0.00 0.00 0.38 0.00 0.00 -
P/NAPS 0.33 0.16 0.16 0.28 0.62 0.50 0.66 -37.03%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 28/05/09 27/02/09 27/11/08 28/08/08 30/05/08 27/02/08 -
Price 1.56 1.35 0.63 0.65 1.95 2.87 2.00 -
P/RPS 0.25 0.27 0.17 0.31 0.20 0.43 0.46 -33.42%
P/EPS -4.00 -4.86 7.25 4.29 1.64 5.21 7.48 -
EY -25.03 -20.56 13.79 23.29 61.03 19.18 13.37 -
DY 0.64 0.00 0.00 0.00 0.51 0.00 0.00 -
P/NAPS 0.41 0.34 0.15 0.15 0.46 0.80 0.61 -23.28%

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