[LIONIND] QoQ Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
06-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 302.15%
YoY- 257.16%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,646,707 904,707 2,014,549 1,250,618 761,669 392,342 1,446,007 9.02%
PBT 65,867 57,421 119,446 86,813 -42,957 -9,637 -190,615 -
Tax -33,046 -29,749 -47,998 516 -243 -993 190,615 -
NP 32,821 27,672 71,448 87,329 -43,200 -10,630 0 -
-
NP to SH 32,821 27,672 71,448 87,329 -43,200 -10,630 -187,013 -
-
Tax Rate 50.17% 51.81% 40.18% -0.59% - - - -
Total Cost 1,613,886 877,035 1,943,101 1,163,289 804,869 402,972 1,446,007 7.57%
-
Net Worth 1,494,952 1,502,582 1,135,233 1,017,425 415,384 445,391 427,187 129.97%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 2,615 - - - 593 -
Div Payout % - - 3.66% - - - 0.00% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,494,952 1,502,582 1,135,233 1,017,425 415,384 445,391 427,187 129.97%
NOSH 679,523 679,901 523,148 471,030 593,406 593,854 593,315 9.43%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.99% 3.06% 3.55% 6.98% -5.67% -2.71% 0.00% -
ROE 2.20% 1.84% 6.29% 8.58% -10.40% -2.39% -43.78% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 242.33 133.06 385.08 265.51 128.36 66.07 243.72 -0.37%
EPS 4.83 4.07 13.66 18.54 -7.28 -1.79 -31.52 -
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.10 -
NAPS 2.20 2.21 2.17 2.16 0.70 0.75 0.72 110.14%
Adjusted Per Share Value based on latest NOSH - 523,162
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 228.74 125.67 279.83 173.72 105.80 54.50 200.86 9.02%
EPS 4.56 3.84 9.92 12.13 -6.00 -1.48 -25.98 -
DPS 0.00 0.00 0.36 0.00 0.00 0.00 0.08 -
NAPS 2.0766 2.0872 1.5769 1.4133 0.577 0.6187 0.5934 129.97%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.51 0.58 0.50 0.51 0.35 0.34 0.28 -
P/RPS 0.21 0.44 0.13 0.19 0.27 0.51 0.11 53.71%
P/EPS 10.56 14.25 3.66 2.75 -4.81 -18.99 -0.89 -
EY 9.47 7.02 27.31 36.35 -20.80 -5.26 -112.57 -
DY 0.00 0.00 1.00 0.00 0.00 0.00 0.36 -
P/NAPS 0.23 0.26 0.23 0.24 0.50 0.45 0.39 -29.60%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 20/11/03 26/08/03 06/05/03 24/02/03 25/11/02 26/08/02 -
Price 0.62 0.57 0.65 0.47 0.41 0.37 0.34 -
P/RPS 0.26 0.43 0.17 0.18 0.32 0.56 0.14 50.91%
P/EPS 12.84 14.00 4.76 2.54 -5.63 -20.67 -1.08 -
EY 7.79 7.14 21.01 39.45 -17.76 -4.84 -92.71 -
DY 0.00 0.00 0.77 0.00 0.00 0.00 0.29 -
P/NAPS 0.28 0.26 0.30 0.22 0.59 0.49 0.47 -29.13%

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