[LIONIND] QoQ TTM Result on 30-Jun-2005 [#4]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -19.75%
YoY- -2.58%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 3,206,718 3,378,449 3,615,611 3,965,156 4,090,386 4,051,382 3,817,221 -10.97%
PBT -111,874 17,458 86,634 396,261 544,807 873,759 793,214 -
Tax 61,316 27,711 -10,126 -66,864 -136,630 -276,538 -253,481 -
NP -50,558 45,169 76,508 329,397 408,177 597,221 539,733 -
-
NP to SH -38,405 49,424 76,738 327,565 408,177 597,221 539,733 -
-
Tax Rate - -158.73% 11.69% 16.87% 25.08% 31.65% 31.96% -
Total Cost 3,257,276 3,333,280 3,539,103 3,635,759 3,682,209 3,454,161 3,277,488 -0.41%
-
Net Worth 2,147,490 2,696,252 1,943,700 1,996,342 2,009,539 1,939,902 1,915,189 7.93%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 6,980 6,980 6,980 6,980 6,795 6,795 6,795 1.80%
Div Payout % 0.00% 14.12% 9.10% 2.13% 1.66% 1.14% 1.26% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 2,147,490 2,696,252 1,943,700 1,996,342 2,009,539 1,939,902 1,915,189 7.93%
NOSH 697,237 696,706 696,666 698,021 692,944 683,064 679,145 1.76%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -1.58% 1.34% 2.12% 8.31% 9.98% 14.74% 14.14% -
ROE -1.79% 1.83% 3.95% 16.41% 20.31% 30.79% 28.18% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 459.92 484.92 518.99 568.06 590.29 593.12 562.06 -12.52%
EPS -5.51 7.09 11.02 46.93 58.90 87.43 79.47 -
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 3.08 3.87 2.79 2.86 2.90 2.84 2.82 6.06%
Adjusted Per Share Value based on latest NOSH - 698,021
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 445.43 469.29 502.23 550.79 568.18 562.76 530.24 -10.97%
EPS -5.33 6.87 10.66 45.50 56.70 82.96 74.97 -
DPS 0.97 0.97 0.97 0.97 0.94 0.94 0.94 2.11%
NAPS 2.983 3.7453 2.6999 2.773 2.7914 2.6946 2.6603 7.93%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.75 0.50 0.88 1.23 1.34 1.77 0.94 -
P/RPS 0.16 0.10 0.17 0.22 0.23 0.30 0.17 -3.96%
P/EPS -13.62 7.05 7.99 2.62 2.27 2.02 1.18 -
EY -7.34 14.19 12.52 38.15 43.96 49.40 84.55 -
DY 1.33 2.00 1.14 0.81 0.75 0.56 1.06 16.34%
P/NAPS 0.24 0.13 0.32 0.43 0.46 0.62 0.33 -19.14%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 23/02/06 21/11/05 23/08/05 27/05/05 21/02/05 29/11/04 -
Price 1.22 0.71 0.77 1.07 1.27 1.52 1.87 -
P/RPS 0.27 0.15 0.15 0.19 0.22 0.26 0.33 -12.53%
P/EPS -22.15 10.01 6.99 2.28 2.16 1.74 2.35 -
EY -4.51 9.99 14.31 43.86 46.38 57.52 42.50 -
DY 0.82 1.41 1.30 0.93 0.79 0.66 0.53 33.80%
P/NAPS 0.40 0.18 0.28 0.37 0.44 0.54 0.66 -28.40%

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