[LIONIND] QoQ Quarter Result on 30-Sep-2002 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 91.91%
YoY- 47.53%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 763,931 488,949 369,327 392,342 462,127 340,720 346,861 69.52%
PBT 32,633 129,770 -33,320 -9,637 -136,985 -21,637 -12,619 -
Tax -48,514 759 750 -993 136,985 21,637 12,619 -
NP -15,881 130,529 -32,570 -10,630 0 0 0 -
-
NP to SH -15,881 130,529 -32,570 -10,630 -131,445 -21,417 -13,892 9.35%
-
Tax Rate 148.67% -0.58% - - - - - -
Total Cost 779,812 358,420 401,897 402,972 462,127 340,720 346,861 71.87%
-
Net Worth 1,475,780 1,130,030 415,282 445,391 427,270 581,403 611,485 80.21%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 3,400 - - - 593 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 1,475,780 1,130,030 415,282 445,391 427,270 581,403 611,485 80.21%
NOSH 680,082 523,162 593,260 593,854 593,431 593,268 593,675 9.50%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -2.08% 26.70% -8.82% -2.71% 0.00% 0.00% 0.00% -
ROE -1.08% 11.55% -7.84% -2.39% -30.76% -3.68% -2.27% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 112.33 93.46 62.25 66.07 77.87 57.43 58.43 54.79%
EPS -2.34 24.95 -5.49 -1.79 -22.15 -3.61 -2.34 0.00%
DPS 0.50 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 2.17 2.16 0.70 0.75 0.72 0.98 1.03 64.56%
Adjusted Per Share Value based on latest NOSH - 593,854
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 112.23 71.83 54.26 57.64 67.89 50.06 50.96 69.51%
EPS -2.33 19.18 -4.79 -1.56 -19.31 -3.15 -2.04 9.29%
DPS 0.50 0.00 0.00 0.00 0.09 0.00 0.00 -
NAPS 2.1681 1.6602 0.6101 0.6543 0.6277 0.8542 0.8984 80.20%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.50 0.51 0.35 0.34 0.28 0.27 0.28 -
P/RPS 0.45 0.55 0.56 0.51 0.36 0.47 0.48 -4.22%
P/EPS -21.41 2.04 -6.38 -18.99 -1.26 -7.48 -11.97 47.50%
EY -4.67 48.92 -15.69 -5.26 -79.11 -13.37 -8.36 -32.24%
DY 1.00 0.00 0.00 0.00 0.36 0.00 0.00 -
P/NAPS 0.23 0.24 0.50 0.45 0.39 0.28 0.27 -10.16%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 06/05/03 24/02/03 25/11/02 26/08/02 16/05/02 21/02/02 -
Price 0.65 0.47 0.41 0.37 0.34 0.36 0.28 -
P/RPS 0.58 0.50 0.66 0.56 0.44 0.63 0.48 13.48%
P/EPS -27.84 1.88 -7.47 -20.67 -1.53 -9.97 -11.97 75.81%
EY -3.59 53.09 -13.39 -4.84 -65.15 -10.03 -8.36 -43.16%
DY 0.77 0.00 0.00 0.00 0.29 0.00 0.00 -
P/NAPS 0.30 0.22 0.59 0.49 0.47 0.37 0.27 7.29%

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