[LIONIND] QoQ TTM Result on 30-Jun-2012 [#4]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -146.97%
YoY- -116.47%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 4,965,036 5,034,289 5,342,024 5,544,080 5,570,430 5,684,740 5,340,092 -4.73%
PBT -62,334 -105,592 -76,878 -12,832 123,507 185,731 179,381 -
Tax -1,988 1,961 -8,058 -17,281 -27,207 -30,159 151,850 -
NP -64,322 -103,631 -84,936 -30,113 96,300 155,572 331,231 -
-
NP to SH -66,597 -105,586 -91,781 -38,221 81,381 142,753 278,507 -
-
Tax Rate - - - - 22.03% 16.24% -84.65% -
Total Cost 5,029,358 5,137,920 5,426,960 5,574,193 5,474,130 5,529,168 5,008,861 0.27%
-
Net Worth 3,195,523 3,165,470 3,173,829 3,193,376 3,180,558 3,269,706 3,287,845 -1.87%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 7,176 7,176 7,176 7,176 28,668 28,668 28,668 -60.24%
Div Payout % 0.00% 0.00% 0.00% 0.00% 35.23% 20.08% 10.29% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 3,195,523 3,165,470 3,173,829 3,193,376 3,180,558 3,269,706 3,287,845 -1.87%
NOSH 718,095 721,063 718,060 717,612 719,583 717,040 717,870 0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -1.30% -2.06% -1.59% -0.54% 1.73% 2.74% 6.20% -
ROE -2.08% -3.34% -2.89% -1.20% 2.56% 4.37% 8.47% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 691.42 698.18 743.95 772.57 774.12 792.81 743.88 -4.75%
EPS -9.27 -14.64 -12.78 -5.33 11.31 19.91 38.80 -
DPS 1.00 1.00 1.00 1.00 4.00 4.00 4.00 -60.28%
NAPS 4.45 4.39 4.42 4.45 4.42 4.56 4.58 -1.89%
Adjusted Per Share Value based on latest NOSH - 717,612
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 729.44 739.61 784.82 814.51 818.38 835.17 784.54 -4.73%
EPS -9.78 -15.51 -13.48 -5.62 11.96 20.97 40.92 -
DPS 1.05 1.05 1.05 1.05 4.21 4.21 4.21 -60.34%
NAPS 4.6947 4.6505 4.6628 4.6915 4.6727 4.8037 4.8303 -1.87%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.90 0.99 1.08 1.22 1.37 1.33 1.35 -
P/RPS 0.13 0.14 0.15 0.16 0.18 0.17 0.18 -19.48%
P/EPS -9.70 -6.76 -8.45 -22.91 12.11 6.68 3.48 -
EY -10.30 -14.79 -11.83 -4.37 8.26 14.97 28.74 -
DY 1.11 1.01 0.93 0.82 2.92 3.01 2.96 -47.96%
P/NAPS 0.20 0.23 0.24 0.27 0.31 0.29 0.29 -21.92%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 26/02/13 27/11/12 27/08/12 24/05/12 27/02/12 29/11/11 -
Price 1.15 0.935 0.96 1.17 1.16 1.43 1.36 -
P/RPS 0.17 0.13 0.13 0.15 0.15 0.18 0.18 -3.73%
P/EPS -12.40 -6.39 -7.51 -21.97 10.26 7.18 3.51 -
EY -8.06 -15.66 -13.31 -4.55 9.75 13.92 28.53 -
DY 0.87 1.07 1.04 0.85 3.45 2.80 2.94 -55.56%
P/NAPS 0.26 0.21 0.22 0.26 0.26 0.31 0.30 -9.09%

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