[LIONIND] QoQ Quarter Result on 31-Dec-2007 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 96.69%
YoY- 908.27%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,505,252 2,178,260 1,692,867 1,630,411 1,438,619 1,201,919 1,251,286 13.07%
PBT 123,626 486,995 215,677 124,399 66,478 42,076 59,682 62.28%
Tax -15,705 -27,013 -18,743 -3,239 -2,462 -29,363 -21,078 -17.76%
NP 107,921 459,982 196,934 121,160 64,016 12,713 38,604 98.07%
-
NP to SH 107,915 454,166 200,810 125,449 63,779 11,492 41,173 89.76%
-
Tax Rate 12.70% 5.55% 8.69% 2.60% 3.70% 69.79% 35.32% -
Total Cost 1,397,331 1,718,278 1,495,933 1,509,251 1,374,603 1,189,206 1,212,682 9.88%
-
Net Worth 3,136,235 2,847,132 2,536,771 2,333,110 2,210,722 2,113,597 2,121,456 29.68%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 7,117 - - - 7,045 - -
Div Payout % - 1.57% - - - 61.31% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 3,136,235 2,847,132 2,536,771 2,333,110 2,210,722 2,113,597 2,121,456 29.68%
NOSH 712,780 711,783 710,580 709,152 706,301 704,532 697,847 1.41%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.17% 21.12% 11.63% 7.43% 4.45% 1.06% 3.09% -
ROE 3.44% 15.95% 7.92% 5.38% 2.88% 0.54% 1.94% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 211.18 306.03 238.24 229.91 203.68 170.60 179.31 11.49%
EPS 15.14 63.80 28.26 17.69 9.03 1.64 5.90 87.11%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 4.40 4.00 3.57 3.29 3.13 3.00 3.04 27.86%
Adjusted Per Share Value based on latest NOSH - 709,152
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 209.09 302.57 235.15 226.47 199.83 166.95 173.81 13.07%
EPS 14.99 63.09 27.89 17.43 8.86 1.60 5.72 89.74%
DPS 0.00 0.99 0.00 0.00 0.00 0.98 0.00 -
NAPS 4.3564 3.9549 3.5237 3.2408 3.0708 2.9359 2.9468 29.68%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.25 2.61 1.80 2.16 1.91 1.74 1.60 -
P/RPS 0.59 0.85 0.76 0.94 0.94 1.02 0.89 -23.91%
P/EPS 8.26 4.09 6.37 12.21 21.15 106.67 27.12 -54.63%
EY 12.11 24.45 15.70 8.19 4.73 0.94 3.69 120.36%
DY 0.00 0.38 0.00 0.00 0.00 0.57 0.00 -
P/NAPS 0.28 0.65 0.50 0.66 0.61 0.58 0.53 -34.57%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 30/05/08 27/02/08 29/11/07 29/08/07 23/05/07 -
Price 0.65 1.95 2.87 2.00 2.10 1.72 2.06 -
P/RPS 0.31 0.64 1.20 0.87 1.03 1.01 1.15 -58.17%
P/EPS 4.29 3.06 10.16 11.31 23.26 105.45 34.92 -75.19%
EY 23.29 32.72 9.85 8.85 4.30 0.95 2.86 303.22%
DY 0.00 0.51 0.00 0.00 0.00 0.58 0.00 -
P/NAPS 0.15 0.49 0.80 0.61 0.67 0.57 0.68 -63.39%

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