[LIONIND] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -27.79%
YoY- -109.59%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,213,060 1,172,911 1,045,793 1,050,587 1,238,800 1,232,868 1,151,859 3.52%
PBT -491,756 9,996 -42,577 -56,449 -44,722 53,732 -12,340 1074.59%
Tax 1,085 -1,471 952 1,834 -1,478 -11,540 9,342 -76.28%
NP -490,671 8,525 -41,625 -54,615 -46,200 42,192 -2,998 2920.14%
-
NP to SH -419,120 8,681 -41,177 -54,330 -42,514 40,716 -6,778 1475.57%
-
Tax Rate - 14.72% - - - 21.48% - -
Total Cost 1,703,731 1,164,386 1,087,418 1,105,202 1,285,000 1,190,676 1,154,857 29.68%
-
Net Worth 2,647,850 3,070,634 3,055,993 3,100,470 3,149,185 3,195,523 3,165,470 -11.25%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - 7,173 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 2,647,850 3,070,634 3,055,993 3,100,470 3,149,185 3,195,523 3,165,470 -11.25%
NOSH 717,574 717,437 717,369 717,701 717,354 718,095 721,063 -0.32%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -40.45% 0.73% -3.98% -5.20% -3.73% 3.42% -0.26% -
ROE -15.83% 0.28% -1.35% -1.75% -1.35% 1.27% -0.21% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 169.05 163.49 145.78 146.38 172.69 171.69 159.74 3.85%
EPS -58.41 1.21 -5.74 -7.57 -5.92 5.67 -0.94 1480.72%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 3.69 4.28 4.26 4.32 4.39 4.45 4.39 -10.96%
Adjusted Per Share Value based on latest NOSH - 717,701
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 178.22 172.32 153.64 154.35 182.00 181.13 169.22 3.52%
EPS -61.57 1.28 -6.05 -7.98 -6.25 5.98 -1.00 1471.04%
DPS 0.00 0.00 0.00 0.00 1.05 0.00 0.00 -
NAPS 3.8901 4.5112 4.4897 4.555 4.6266 4.6947 4.6505 -11.25%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.64 0.61 0.735 0.885 0.98 0.90 0.99 -
P/RPS 0.38 0.37 0.50 0.60 0.57 0.52 0.62 -27.91%
P/EPS -1.10 50.41 -12.80 -11.69 -16.54 15.87 -105.32 -95.26%
EY -91.26 1.98 -7.81 -8.55 -6.05 6.30 -0.95 2015.12%
DY 0.00 0.00 0.00 0.00 1.02 0.00 0.00 -
P/NAPS 0.17 0.14 0.17 0.20 0.22 0.20 0.23 -18.29%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 27/05/14 27/02/14 27/11/13 29/08/13 30/05/13 26/02/13 -
Price 0.705 0.60 0.69 0.79 0.905 1.15 0.935 -
P/RPS 0.42 0.37 0.47 0.54 0.52 0.67 0.59 -20.32%
P/EPS -1.21 49.59 -12.02 -10.44 -15.27 20.28 -99.47 -94.75%
EY -82.85 2.02 -8.32 -9.58 -6.55 4.93 -1.01 1803.20%
DY 0.00 0.00 0.00 0.00 1.10 0.00 0.00 -
P/NAPS 0.19 0.14 0.16 0.18 0.21 0.26 0.21 -6.47%

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