[LIONIND] QoQ Quarter Result on 30-Jun-2004 [#4]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -72.39%
YoY- 513.36%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 953,470 976,161 1,084,060 1,076,695 914,466 742,000 904,707 3.55%
PBT 68,083 88,991 276,858 110,875 397,035 8,446 57,421 12.01%
Tax -19,369 -26,354 -45,677 -45,230 -159,277 -3,297 -29,749 -24.86%
NP 48,714 62,637 231,181 65,645 237,758 5,149 27,672 45.74%
-
NP to SH 48,714 62,637 231,181 65,645 237,758 5,149 27,672 45.74%
-
Tax Rate 28.45% 29.61% 16.50% 40.79% 40.12% 39.04% 51.81% -
Total Cost 904,756 913,524 852,879 1,011,050 676,708 736,851 877,035 2.09%
-
Net Worth 2,009,539 1,939,902 1,915,189 1,685,296 1,752,616 1,490,500 1,502,582 21.36%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 6,795 - - - -
Div Payout % - - - 10.35% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 2,009,539 1,939,902 1,915,189 1,685,296 1,752,616 1,490,500 1,502,582 21.36%
NOSH 692,944 683,064 679,145 679,554 679,308 677,500 679,901 1.27%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.11% 6.42% 21.33% 6.10% 26.00% 0.69% 3.06% -
ROE 2.42% 3.23% 12.07% 3.90% 13.57% 0.35% 1.84% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 137.60 142.91 159.62 158.44 134.62 109.52 133.06 2.25%
EPS 7.03 9.17 34.04 9.66 35.00 0.76 4.07 43.91%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.90 2.84 2.82 2.48 2.58 2.20 2.21 19.83%
Adjusted Per Share Value based on latest NOSH - 679,554
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 132.44 135.60 150.58 149.56 127.03 103.07 125.67 3.55%
EPS 6.77 8.70 32.11 9.12 33.03 0.72 3.84 45.88%
DPS 0.00 0.00 0.00 0.94 0.00 0.00 0.00 -
NAPS 2.7914 2.6946 2.6603 2.341 2.4345 2.0704 2.0872 21.36%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.34 1.77 0.94 0.90 0.99 0.51 0.58 -
P/RPS 0.97 1.24 0.59 0.57 0.74 0.47 0.44 69.30%
P/EPS 19.06 19.30 2.76 9.32 2.83 67.11 14.25 21.37%
EY 5.25 5.18 36.21 10.73 35.35 1.49 7.02 -17.59%
DY 0.00 0.00 0.00 1.11 0.00 0.00 0.00 -
P/NAPS 0.46 0.62 0.33 0.36 0.38 0.23 0.26 46.23%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 21/02/05 29/11/04 19/08/04 21/05/04 27/02/04 20/11/03 -
Price 1.27 1.52 1.87 0.91 0.95 0.62 0.57 -
P/RPS 0.92 1.06 1.17 0.57 0.71 0.57 0.43 65.96%
P/EPS 18.07 16.58 5.49 9.42 2.71 81.58 14.00 18.52%
EY 5.54 6.03 18.20 10.62 36.84 1.23 7.14 -15.54%
DY 0.00 0.00 0.00 1.10 0.00 0.00 0.00 -
P/NAPS 0.44 0.54 0.66 0.37 0.37 0.28 0.26 41.96%

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