[LIONIND] QoQ Quarter Result on 30-Sep-2011 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -38.57%
YoY- 247.18%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,455,366 1,302,121 1,459,594 1,326,999 1,481,716 1,416,431 1,114,946 19.45%
PBT -76,678 10,474 16,374 36,998 59,661 72,698 10,024 -
Tax -2,239 -7,591 -677 -6,774 -12,165 -10,543 181,332 -
NP -78,917 2,883 15,697 30,224 47,496 62,155 191,356 -
-
NP to SH -74,613 1,727 7,027 27,638 44,989 63,099 142,781 -
-
Tax Rate - 72.47% 4.13% 18.31% 20.39% 14.50% -1,808.98% -
Total Cost 1,534,283 1,299,238 1,443,897 1,296,775 1,434,220 1,354,276 923,590 40.30%
-
Net Worth 3,193,376 3,180,558 3,269,706 3,287,845 3,253,835 3,201,610 3,145,050 1.02%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 7,176 - - - 28,668 - - -
Div Payout % 0.00% - - - 63.72% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 3,193,376 3,180,558 3,269,706 3,287,845 3,253,835 3,201,610 3,145,050 1.02%
NOSH 717,612 719,583 717,040 717,870 716,703 717,849 716,412 0.11%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -5.42% 0.22% 1.08% 2.28% 3.21% 4.39% 17.16% -
ROE -2.34% 0.05% 0.21% 0.84% 1.38% 1.97% 4.54% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 202.81 180.95 203.56 184.85 206.74 197.32 155.63 19.32%
EPS -10.40 0.24 0.98 3.85 6.28 8.79 19.93 -
DPS 1.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 4.45 4.42 4.56 4.58 4.54 4.46 4.39 0.90%
Adjusted Per Share Value based on latest NOSH - 717,870
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 213.81 191.30 214.44 194.96 217.69 208.09 163.80 19.45%
EPS -10.96 0.25 1.03 4.06 6.61 9.27 20.98 -
DPS 1.05 0.00 0.00 0.00 4.21 0.00 0.00 -
NAPS 4.6915 4.6727 4.8037 4.8303 4.7804 4.7036 4.6205 1.02%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.22 1.37 1.33 1.35 1.88 1.80 1.97 -
P/RPS 0.60 0.76 0.65 0.73 0.91 0.91 1.27 -39.36%
P/EPS -11.73 570.83 135.71 35.06 29.95 20.48 9.88 -
EY -8.52 0.18 0.74 2.85 3.34 4.88 10.12 -
DY 0.82 0.00 0.00 0.00 2.13 0.00 0.00 -
P/NAPS 0.27 0.31 0.29 0.29 0.41 0.40 0.45 -28.88%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 24/05/12 27/02/12 29/11/11 26/08/11 24/05/11 28/02/11 -
Price 1.17 1.16 1.43 1.36 1.52 1.67 1.91 -
P/RPS 0.58 0.64 0.70 0.74 0.74 0.85 1.23 -39.44%
P/EPS -11.25 483.33 145.92 35.32 24.21 19.00 9.58 -
EY -8.89 0.21 0.69 2.83 4.13 5.26 10.43 -
DY 0.85 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 0.26 0.26 0.31 0.30 0.33 0.37 0.44 -29.60%

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