[LIONIND] QoQ Quarter Result on 31-Dec-2006 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -91.57%
YoY- -64.78%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,438,619 1,201,919 1,251,286 1,178,458 1,154,528 968,680 781,739 50.11%
PBT 66,478 42,076 59,682 15,058 161,936 -71,893 -61,249 -
Tax -2,462 -29,363 -21,078 -13,456 -14,941 76,416 14,236 -
NP 64,016 12,713 38,604 1,602 146,995 4,523 -47,013 -
-
NP to SH 63,779 11,492 41,173 12,442 147,602 13,169 -39,115 -
-
Tax Rate 3.70% 69.79% 35.32% 89.36% 9.23% - - -
Total Cost 1,374,603 1,189,206 1,212,682 1,176,856 1,007,533 964,157 828,752 40.07%
-
Net Worth 2,210,722 2,113,597 2,121,456 2,173,855 2,160,369 1,987,801 2,147,490 1.95%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 7,045 - - - 3,487 - -
Div Payout % - 61.31% - - - 26.48% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,210,722 2,113,597 2,121,456 2,173,855 2,160,369 1,987,801 2,147,490 1.95%
NOSH 706,301 704,532 697,847 698,988 696,893 697,474 697,237 0.86%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.45% 1.06% 3.09% 0.14% 12.73% 0.47% -6.01% -
ROE 2.88% 0.54% 1.94% 0.57% 6.83% 0.66% -1.82% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 203.68 170.60 179.31 168.59 165.67 138.88 112.12 48.82%
EPS 9.03 1.64 5.90 1.78 21.18 1.89 -5.61 -
DPS 0.00 1.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 3.13 3.00 3.04 3.11 3.10 2.85 3.08 1.07%
Adjusted Per Share Value based on latest NOSH - 698,988
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 199.83 166.95 173.81 163.70 160.37 134.56 108.59 50.11%
EPS 8.86 1.60 5.72 1.73 20.50 1.83 -5.43 -
DPS 0.00 0.98 0.00 0.00 0.00 0.48 0.00 -
NAPS 3.0708 2.9359 2.9468 3.0196 3.0009 2.7612 2.983 1.95%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.91 1.74 1.60 1.03 0.85 0.95 0.75 -
P/RPS 0.94 1.02 0.89 0.61 0.51 0.68 0.67 25.29%
P/EPS 21.15 106.67 27.12 57.87 4.01 50.32 -13.37 -
EY 4.73 0.94 3.69 1.73 24.92 1.99 -7.48 -
DY 0.00 0.57 0.00 0.00 0.00 0.53 0.00 -
P/NAPS 0.61 0.58 0.53 0.33 0.27 0.33 0.24 86.13%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 29/08/07 23/05/07 26/02/07 30/11/06 16/08/06 31/05/06 -
Price 2.10 1.72 2.06 1.66 1.00 0.81 1.22 -
P/RPS 1.03 1.01 1.15 0.98 0.60 0.58 1.09 -3.70%
P/EPS 23.26 105.45 34.92 93.26 4.72 42.90 -21.75 -
EY 4.30 0.95 2.86 1.07 21.18 2.33 -4.60 -
DY 0.00 0.58 0.00 0.00 0.00 0.62 0.00 -
P/NAPS 0.67 0.57 0.68 0.53 0.32 0.28 0.40 40.99%

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