[LIONIND] QoQ Quarter Result on 30-Sep-2009 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 186.78%
YoY- -35.36%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,114,468 1,110,337 1,182,369 1,349,903 835,413 927,134 1,151,457 -2.15%
PBT 165,504 112,312 112,464 100,196 -78,001 -298,353 -122,039 -
Tax -32,221 -12,326 -12,659 -16,100 2,207 38,125 107,362 -
NP 133,283 99,986 99,805 84,096 -75,794 -260,228 -14,677 -
-
NP to SH 119,593 88,652 83,472 69,752 -80,377 -259,879 -45,957 -
-
Tax Rate 19.47% 10.97% 11.26% 16.07% - - - -
Total Cost 981,185 1,010,351 1,082,564 1,265,807 911,207 1,187,362 1,166,134 -10.90%
-
Net Worth 3,037,563 2,917,028 2,832,340 2,760,125 2,731,513 2,794,857 3,042,424 -0.10%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 7,147 - - - 7,131 - - -
Div Payout % 5.98% - - - 0.00% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 3,037,563 2,917,028 2,832,340 2,760,125 2,731,513 2,794,857 3,042,424 -0.10%
NOSH 714,720 713,209 713,435 713,210 713,188 712,973 712,511 0.20%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.96% 9.01% 8.44% 6.23% -9.07% -28.07% -1.27% -
ROE 3.94% 3.04% 2.95% 2.53% -2.94% -9.30% -1.51% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 155.93 155.68 165.73 189.27 117.14 130.04 161.61 -2.36%
EPS 16.74 12.43 11.70 9.78 -11.27 -36.45 -6.45 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 4.25 4.09 3.97 3.87 3.83 3.92 4.27 -0.31%
Adjusted Per Share Value based on latest NOSH - 713,210
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 163.73 163.12 173.71 198.32 122.73 136.21 169.17 -2.16%
EPS 17.57 13.02 12.26 10.25 -11.81 -38.18 -6.75 -
DPS 1.05 0.00 0.00 0.00 1.05 0.00 0.00 -
NAPS 4.4626 4.2855 4.1611 4.055 4.013 4.1061 4.4698 -0.10%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.41 1.74 1.37 1.52 1.25 0.61 0.68 -
P/RPS 0.90 1.12 0.83 0.80 1.07 0.47 0.42 66.44%
P/EPS 8.43 14.00 11.71 15.54 -11.09 -1.67 -10.54 -
EY 11.87 7.14 8.54 6.43 -9.02 -59.75 -9.49 -
DY 0.71 0.00 0.00 0.00 0.80 0.00 0.00 -
P/NAPS 0.33 0.43 0.35 0.39 0.33 0.16 0.16 62.24%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 27/05/10 25/02/10 24/11/09 28/08/09 28/05/09 27/02/09 -
Price 1.64 1.50 1.65 1.32 1.56 1.35 0.63 -
P/RPS 1.05 0.96 1.00 0.70 1.33 1.04 0.39 93.88%
P/EPS 9.80 12.07 14.10 13.50 -13.84 -3.70 -9.77 -
EY 10.20 8.29 7.09 7.41 -7.22 -27.00 -10.24 -
DY 0.61 0.00 0.00 0.00 0.64 0.00 0.00 -
P/NAPS 0.39 0.37 0.42 0.34 0.41 0.34 0.15 89.41%

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