[LIONIND] QoQ TTM Result on 30-Jun-2008 [#4]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 110.25%
YoY- 296.88%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 5,762,103 6,527,836 7,006,790 6,940,157 5,963,816 5,522,235 5,070,282 8.89%
PBT 190,229 704,259 950,697 893,549 448,630 292,635 183,294 2.50%
Tax 102,769 45,901 -64,700 -51,457 -53,807 -56,142 -66,359 -
NP 292,998 750,160 885,997 842,092 394,823 236,493 116,935 84.37%
-
NP to SH 256,245 716,934 888,340 844,204 401,530 241,893 128,886 58.04%
-
Tax Rate -54.02% -6.52% 6.81% 5.76% 11.99% 19.18% 36.20% -
Total Cost 5,469,105 5,777,676 6,120,793 6,098,065 5,568,993 5,285,742 4,953,347 6.81%
-
Net Worth 2,794,857 3,042,424 3,136,235 2,847,132 2,536,771 2,333,110 2,210,722 16.90%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 7,117 7,117 7,117 7,117 7,045 7,045 7,045 0.67%
Div Payout % 2.78% 0.99% 0.80% 0.84% 1.75% 2.91% 5.47% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 2,794,857 3,042,424 3,136,235 2,847,132 2,536,771 2,333,110 2,210,722 16.90%
NOSH 712,973 712,511 712,780 711,783 710,580 709,152 706,301 0.62%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 5.08% 11.49% 12.64% 12.13% 6.62% 4.28% 2.31% -
ROE 9.17% 23.56% 28.33% 29.65% 15.83% 10.37% 5.83% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 808.18 916.17 983.02 975.04 839.29 778.71 717.86 8.21%
EPS 35.94 100.62 124.63 118.60 56.51 34.11 18.25 57.04%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 3.92 4.27 4.40 4.00 3.57 3.29 3.13 16.17%
Adjusted Per Share Value based on latest NOSH - 711,783
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 846.54 959.03 1,029.40 1,019.61 876.17 811.30 744.90 8.89%
EPS 37.65 105.33 130.51 124.03 58.99 35.54 18.94 58.03%
DPS 1.05 1.05 1.05 1.05 1.04 1.04 1.04 0.63%
NAPS 4.1061 4.4698 4.6076 4.1829 3.7269 3.4277 3.2479 16.90%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.61 0.68 1.25 2.61 1.80 2.16 1.91 -
P/RPS 0.08 0.07 0.13 0.27 0.21 0.28 0.27 -55.52%
P/EPS 1.70 0.68 1.00 2.20 3.19 6.33 10.47 -70.20%
EY 58.92 147.97 99.70 45.44 31.39 15.79 9.55 236.01%
DY 1.64 1.47 0.80 0.38 0.56 0.46 0.52 114.91%
P/NAPS 0.16 0.16 0.28 0.65 0.50 0.66 0.61 -58.99%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 27/02/09 27/11/08 28/08/08 30/05/08 27/02/08 29/11/07 -
Price 1.35 0.63 0.65 1.95 2.87 2.00 2.10 -
P/RPS 0.17 0.07 0.07 0.20 0.34 0.26 0.29 -29.93%
P/EPS 3.76 0.63 0.52 1.64 5.08 5.86 11.51 -52.53%
EY 26.62 159.72 191.74 60.82 19.69 17.06 8.69 110.78%
DY 0.74 1.59 1.54 0.51 0.35 0.50 0.48 33.41%
P/NAPS 0.34 0.15 0.15 0.49 0.80 0.61 0.67 -36.35%

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