[LIONIND] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -105.2%
YoY- -126.92%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 4,949,134 3,467,418 2,050,987 936,041 4,471,890 3,357,422 2,532,272 56.51%
PBT 105,976 46,315 -26,383 -36,407 466,190 300,686 212,660 -37.22%
Tax 176,096 188,261 198,804 17,472 -49,020 -16,799 -28,759 -
NP 282,072 234,576 172,421 -18,935 417,170 283,887 183,901 33.10%
-
NP to SH 232,090 187,101 124,002 -18,779 361,469 241,876 153,224 31.99%
-
Tax Rate -166.17% -406.48% - - 10.52% 5.59% 13.52% -
Total Cost 4,667,062 3,232,842 1,878,566 954,976 4,054,720 3,073,535 2,348,371 58.26%
-
Net Worth 3,257,432 3,199,656 3,144,822 3,010,374 3,031,722 2,917,348 2,830,615 9.84%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 28,699 - - - 7,133 - - -
Div Payout % 12.37% - - - 1.97% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 3,257,432 3,199,656 3,144,822 3,010,374 3,031,722 2,917,348 2,830,615 9.84%
NOSH 717,496 717,411 716,360 716,755 713,346 713,288 713,001 0.42%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.70% 6.77% 8.41% -2.02% 9.33% 8.46% 7.26% -
ROE 7.12% 5.85% 3.94% -0.62% 11.92% 8.29% 5.41% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 689.78 483.32 286.31 130.59 626.89 470.70 355.16 55.85%
EPS 32.35 26.08 17.31 -2.62 50.67 33.91 21.49 31.44%
DPS 4.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 4.54 4.46 4.39 4.20 4.25 4.09 3.97 9.38%
Adjusted Per Share Value based on latest NOSH - 716,755
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 727.10 509.41 301.32 137.52 656.99 493.25 372.03 56.51%
EPS 34.10 27.49 18.22 -2.76 53.11 35.54 22.51 32.00%
DPS 4.22 0.00 0.00 0.00 1.05 0.00 0.00 -
NAPS 4.7856 4.7008 4.6202 4.4227 4.454 4.286 4.1586 9.84%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.88 1.80 1.97 1.78 1.41 1.74 1.37 -
P/RPS 0.27 0.37 0.69 1.36 0.22 0.37 0.39 -21.79%
P/EPS 5.81 6.90 11.38 -67.94 2.78 5.13 6.38 -6.06%
EY 17.21 14.49 8.79 -1.47 35.94 19.49 15.69 6.37%
DY 2.13 0.00 0.00 0.00 0.71 0.00 0.00 -
P/NAPS 0.41 0.40 0.45 0.42 0.33 0.43 0.35 11.15%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 24/05/11 28/02/11 23/11/10 25/08/10 27/05/10 25/02/10 -
Price 1.52 1.67 1.91 1.85 1.64 1.50 1.65 -
P/RPS 0.22 0.35 0.67 1.42 0.26 0.32 0.46 -38.92%
P/EPS 4.70 6.40 11.03 -70.61 3.24 4.42 7.68 -27.98%
EY 21.28 15.62 9.06 -1.42 30.90 22.61 13.02 38.87%
DY 2.63 0.00 0.00 0.00 0.61 0.00 0.00 -
P/NAPS 0.33 0.37 0.44 0.44 0.39 0.37 0.42 -14.88%

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