[LIONIND] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 252.17%
YoY- 735.43%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 951,465 953,470 976,161 1,084,060 1,076,695 914,466 742,000 18.04%
PBT -37,671 68,083 88,991 276,858 110,875 397,035 8,446 -
Tax 24,536 -19,369 -26,354 -45,677 -45,230 -159,277 -3,297 -
NP -13,135 48,714 62,637 231,181 65,645 237,758 5,149 -
-
NP to SH -14,967 48,714 62,637 231,181 65,645 237,758 5,149 -
-
Tax Rate - 28.45% 29.61% 16.50% 40.79% 40.12% 39.04% -
Total Cost 964,600 904,756 913,524 852,879 1,011,050 676,708 736,851 19.68%
-
Net Worth 1,996,342 2,009,539 1,939,902 1,915,189 1,685,296 1,752,616 1,490,500 21.52%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 6,980 - - - 6,795 - - -
Div Payout % 0.00% - - - 10.35% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,996,342 2,009,539 1,939,902 1,915,189 1,685,296 1,752,616 1,490,500 21.52%
NOSH 698,021 692,944 683,064 679,145 679,554 679,308 677,500 2.01%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -1.38% 5.11% 6.42% 21.33% 6.10% 26.00% 0.69% -
ROE -0.75% 2.42% 3.23% 12.07% 3.90% 13.57% 0.35% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 136.31 137.60 142.91 159.62 158.44 134.62 109.52 15.72%
EPS -2.15 7.03 9.17 34.04 9.66 35.00 0.76 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.86 2.90 2.84 2.82 2.48 2.58 2.20 19.13%
Adjusted Per Share Value based on latest NOSH - 679,145
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 132.16 132.44 135.60 150.58 149.56 127.03 103.07 18.04%
EPS -2.08 6.77 8.70 32.11 9.12 33.03 0.72 -
DPS 0.97 0.00 0.00 0.00 0.94 0.00 0.00 -
NAPS 2.773 2.7914 2.6946 2.6603 2.341 2.4345 2.0704 21.52%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.23 1.34 1.77 0.94 0.90 0.99 0.51 -
P/RPS 0.90 0.97 1.24 0.59 0.57 0.74 0.47 54.26%
P/EPS -57.36 19.06 19.30 2.76 9.32 2.83 67.11 -
EY -1.74 5.25 5.18 36.21 10.73 35.35 1.49 -
DY 0.81 0.00 0.00 0.00 1.11 0.00 0.00 -
P/NAPS 0.43 0.46 0.62 0.33 0.36 0.38 0.23 51.81%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 27/05/05 21/02/05 29/11/04 19/08/04 21/05/04 27/02/04 -
Price 1.07 1.27 1.52 1.87 0.91 0.95 0.62 -
P/RPS 0.78 0.92 1.06 1.17 0.57 0.71 0.57 23.28%
P/EPS -49.90 18.07 16.58 5.49 9.42 2.71 81.58 -
EY -2.00 5.54 6.03 18.20 10.62 36.84 1.23 -
DY 0.93 0.00 0.00 0.00 1.10 0.00 0.00 -
P/NAPS 0.37 0.44 0.54 0.66 0.37 0.37 0.28 20.43%

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