[LIONIND] QoQ Quarter Result on 30-Sep-2007 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 454.99%
YoY- -56.79%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 2,178,260 1,692,867 1,630,411 1,438,619 1,201,919 1,251,286 1,178,458 50.66%
PBT 486,995 215,677 124,399 66,478 42,076 59,682 15,058 917.24%
Tax -27,013 -18,743 -3,239 -2,462 -29,363 -21,078 -13,456 59.20%
NP 459,982 196,934 121,160 64,016 12,713 38,604 1,602 4267.33%
-
NP to SH 454,166 200,810 125,449 63,779 11,492 41,173 12,442 1002.81%
-
Tax Rate 5.55% 8.69% 2.60% 3.70% 69.79% 35.32% 89.36% -
Total Cost 1,718,278 1,495,933 1,509,251 1,374,603 1,189,206 1,212,682 1,176,856 28.73%
-
Net Worth 2,847,132 2,536,771 2,333,110 2,210,722 2,113,597 2,121,456 2,173,855 19.72%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 7,117 - - - 7,045 - - -
Div Payout % 1.57% - - - 61.31% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 2,847,132 2,536,771 2,333,110 2,210,722 2,113,597 2,121,456 2,173,855 19.72%
NOSH 711,783 710,580 709,152 706,301 704,532 697,847 698,988 1.21%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 21.12% 11.63% 7.43% 4.45% 1.06% 3.09% 0.14% -
ROE 15.95% 7.92% 5.38% 2.88% 0.54% 1.94% 0.57% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 306.03 238.24 229.91 203.68 170.60 179.31 168.59 48.86%
EPS 63.80 28.26 17.69 9.03 1.64 5.90 1.78 989.46%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 4.00 3.57 3.29 3.13 3.00 3.04 3.11 18.28%
Adjusted Per Share Value based on latest NOSH - 706,301
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 320.02 248.71 239.53 211.35 176.58 183.83 173.13 50.67%
EPS 66.72 29.50 18.43 9.37 1.69 6.05 1.83 1001.93%
DPS 1.05 0.00 0.00 0.00 1.04 0.00 0.00 -
NAPS 4.1829 3.7269 3.4277 3.2479 3.1052 3.1167 3.1937 19.72%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.61 1.80 2.16 1.91 1.74 1.60 1.03 -
P/RPS 0.85 0.76 0.94 0.94 1.02 0.89 0.61 24.78%
P/EPS 4.09 6.37 12.21 21.15 106.67 27.12 57.87 -82.93%
EY 24.45 15.70 8.19 4.73 0.94 3.69 1.73 485.49%
DY 0.38 0.00 0.00 0.00 0.57 0.00 0.00 -
P/NAPS 0.65 0.50 0.66 0.61 0.58 0.53 0.33 57.19%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 30/05/08 27/02/08 29/11/07 29/08/07 23/05/07 26/02/07 -
Price 1.95 2.87 2.00 2.10 1.72 2.06 1.66 -
P/RPS 0.64 1.20 0.87 1.03 1.01 1.15 0.98 -24.74%
P/EPS 3.06 10.16 11.31 23.26 105.45 34.92 93.26 -89.77%
EY 32.72 9.85 8.85 4.30 0.95 2.86 1.07 879.92%
DY 0.51 0.00 0.00 0.00 0.58 0.00 0.00 -
P/NAPS 0.49 0.80 0.61 0.67 0.57 0.68 0.53 -5.10%

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