[LIONIND] QoQ Quarter Result on 30-Sep-2010 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -115.7%
YoY- -126.92%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,481,716 1,416,431 1,114,946 936,041 1,114,468 1,110,337 1,182,369 16.28%
PBT 59,661 72,698 10,024 -36,407 165,504 112,312 112,464 -34.54%
Tax -12,165 -10,543 181,332 17,472 -32,221 -12,326 -12,659 -2.62%
NP 47,496 62,155 191,356 -18,935 133,283 99,986 99,805 -39.12%
-
NP to SH 44,989 63,099 142,781 -18,779 119,593 88,652 83,472 -33.84%
-
Tax Rate 20.39% 14.50% -1,808.98% - 19.47% 10.97% 11.26% -
Total Cost 1,434,220 1,354,276 923,590 954,976 981,185 1,010,351 1,082,564 20.68%
-
Net Worth 3,253,835 3,201,610 3,145,050 3,010,374 3,037,563 2,917,028 2,832,340 9.71%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 28,668 - - - 7,147 - - -
Div Payout % 63.72% - - - 5.98% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 3,253,835 3,201,610 3,145,050 3,010,374 3,037,563 2,917,028 2,832,340 9.71%
NOSH 716,703 717,849 716,412 716,755 714,720 713,209 713,435 0.30%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.21% 4.39% 17.16% -2.02% 11.96% 9.01% 8.44% -
ROE 1.38% 1.97% 4.54% -0.62% 3.94% 3.04% 2.95% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 206.74 197.32 155.63 130.59 155.93 155.68 165.73 15.92%
EPS 6.28 8.79 19.93 -2.62 16.74 12.43 11.70 -34.02%
DPS 4.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 4.54 4.46 4.39 4.20 4.25 4.09 3.97 9.38%
Adjusted Per Share Value based on latest NOSH - 716,755
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 205.82 196.75 154.87 130.02 154.81 154.23 164.24 16.28%
EPS 6.25 8.76 19.83 -2.61 16.61 12.31 11.59 -33.82%
DPS 3.98 0.00 0.00 0.00 0.99 0.00 0.00 -
NAPS 4.5198 4.4472 4.3687 4.1816 4.2194 4.0519 3.9343 9.71%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.88 1.80 1.97 1.78 1.41 1.74 1.37 -
P/RPS 0.91 0.91 1.27 1.36 0.90 1.12 0.83 6.34%
P/EPS 29.95 20.48 9.88 -67.94 8.43 14.00 11.71 87.34%
EY 3.34 4.88 10.12 -1.47 11.87 7.14 8.54 -46.61%
DY 2.13 0.00 0.00 0.00 0.71 0.00 0.00 -
P/NAPS 0.41 0.40 0.45 0.42 0.33 0.43 0.35 11.15%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 24/05/11 28/02/11 23/11/10 25/08/10 27/05/10 25/02/10 -
Price 1.52 1.67 1.91 1.85 1.64 1.50 1.65 -
P/RPS 0.74 0.85 1.23 1.42 1.05 0.96 1.00 -18.23%
P/EPS 24.21 19.00 9.58 -70.61 9.80 12.07 14.10 43.53%
EY 4.13 5.26 10.43 -1.42 10.20 8.29 7.09 -30.32%
DY 2.63 0.00 0.00 0.00 0.61 0.00 0.00 -
P/NAPS 0.33 0.37 0.44 0.44 0.39 0.37 0.42 -14.88%

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