[LIONIND] QoQ Quarter Result on 31-Dec-2005 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 279.8%
YoY- -43.61%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,154,528 968,680 781,739 738,999 734,515 951,465 953,470 13.59%
PBT 161,936 -71,893 -61,249 19,815 -32,769 -37,671 68,083 78.09%
Tax -14,941 76,416 14,236 11,483 11,061 24,536 -19,369 -15.87%
NP 146,995 4,523 -47,013 31,298 -21,708 -13,135 48,714 108.67%
-
NP to SH 147,602 13,169 -39,115 35,323 -19,646 -14,967 48,714 109.25%
-
Tax Rate 9.23% - - -57.95% - - 28.45% -
Total Cost 1,007,533 964,157 828,752 707,701 756,223 964,600 904,756 7.42%
-
Net Worth 2,160,369 1,987,801 2,147,490 2,696,252 1,943,700 1,996,342 2,009,539 4.93%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 3,487 - - - 6,980 - -
Div Payout % - 26.48% - - - 0.00% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 2,160,369 1,987,801 2,147,490 2,696,252 1,943,700 1,996,342 2,009,539 4.93%
NOSH 696,893 697,474 697,237 696,706 696,666 698,021 692,944 0.37%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 12.73% 0.47% -6.01% 4.24% -2.96% -1.38% 5.11% -
ROE 6.83% 0.66% -1.82% 1.31% -1.01% -0.75% 2.42% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 165.67 138.88 112.12 106.07 105.43 136.31 137.60 13.16%
EPS 21.18 1.89 -5.61 5.07 -2.82 -2.15 7.03 108.45%
DPS 0.00 0.50 0.00 0.00 0.00 1.00 0.00 -
NAPS 3.10 2.85 3.08 3.87 2.79 2.86 2.90 4.54%
Adjusted Per Share Value based on latest NOSH - 696,706
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 169.62 142.31 114.85 108.57 107.91 139.78 140.08 13.59%
EPS 21.68 1.93 -5.75 5.19 -2.89 -2.20 7.16 109.15%
DPS 0.00 0.51 0.00 0.00 0.00 1.03 0.00 -
NAPS 3.1739 2.9204 3.155 3.9612 2.8556 2.9329 2.9523 4.93%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.85 0.95 0.75 0.50 0.88 1.23 1.34 -
P/RPS 0.51 0.68 0.67 0.47 0.83 0.90 0.97 -34.83%
P/EPS 4.01 50.32 -13.37 9.86 -31.21 -57.36 19.06 -64.59%
EY 24.92 1.99 -7.48 10.14 -3.20 -1.74 5.25 182.17%
DY 0.00 0.53 0.00 0.00 0.00 0.81 0.00 -
P/NAPS 0.27 0.33 0.24 0.13 0.32 0.43 0.46 -29.87%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 16/08/06 31/05/06 23/02/06 21/11/05 23/08/05 27/05/05 -
Price 1.00 0.81 1.22 0.71 0.77 1.07 1.27 -
P/RPS 0.60 0.58 1.09 0.67 0.73 0.78 0.92 -24.77%
P/EPS 4.72 42.90 -21.75 14.00 -27.30 -49.90 18.07 -59.10%
EY 21.18 2.33 -4.60 7.14 -3.66 -2.00 5.54 144.29%
DY 0.00 0.62 0.00 0.00 0.00 0.93 0.00 -
P/NAPS 0.32 0.28 0.40 0.18 0.28 0.37 0.44 -19.11%

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