[LIONIND] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 1628.67%
YoY- 104.56%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 4,786,191 4,552,952 4,083,405 3,643,946 3,223,933 3,206,718 3,378,449 26.21%
PBT 278,752 164,783 43,852 48,609 -146,096 -111,874 17,458 537.31%
Tax -78,838 26,941 62,255 87,194 113,196 61,316 27,711 -
NP 199,914 191,724 106,107 135,803 -32,900 -50,558 45,169 170.30%
-
NP to SH 212,709 214,386 134,098 156,979 -10,269 -38,405 49,424 165.29%
-
Tax Rate 28.28% -16.35% -141.97% -179.38% - - -158.73% -
Total Cost 4,586,277 4,361,228 3,977,298 3,508,143 3,256,833 3,257,276 3,333,280 23.77%
-
Net Worth 2,113,597 2,121,456 2,173,855 2,160,369 1,987,801 2,147,490 2,696,252 -15.02%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 7,045 3,487 3,487 3,487 3,487 6,980 6,980 0.62%
Div Payout % 3.31% 1.63% 2.60% 2.22% 0.00% 0.00% 14.12% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 2,113,597 2,121,456 2,173,855 2,160,369 1,987,801 2,147,490 2,696,252 -15.02%
NOSH 704,532 697,847 698,988 696,893 697,474 697,237 696,706 0.74%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.18% 4.21% 2.60% 3.73% -1.02% -1.58% 1.34% -
ROE 10.06% 10.11% 6.17% 7.27% -0.52% -1.79% 1.83% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 679.34 652.43 584.19 522.88 462.23 459.92 484.92 25.27%
EPS 30.19 30.72 19.18 22.53 -1.47 -5.51 7.09 163.40%
DPS 1.00 0.50 0.50 0.50 0.50 1.00 1.00 0.00%
NAPS 3.00 3.04 3.11 3.10 2.85 3.08 3.87 -15.65%
Adjusted Per Share Value based on latest NOSH - 696,893
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 703.16 668.89 599.91 535.35 473.64 471.11 496.34 26.21%
EPS 31.25 31.50 19.70 23.06 -1.51 -5.64 7.26 165.31%
DPS 1.04 0.51 0.51 0.51 0.51 1.03 1.03 0.64%
NAPS 3.1052 3.1167 3.1937 3.1739 2.9204 3.155 3.9612 -15.02%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.74 1.60 1.03 0.85 0.95 0.75 0.50 -
P/RPS 0.26 0.25 0.18 0.16 0.21 0.16 0.10 89.41%
P/EPS 5.76 5.21 5.37 3.77 -64.52 -13.62 7.05 -12.63%
EY 17.35 19.20 18.63 26.50 -1.55 -7.34 14.19 14.38%
DY 0.57 0.31 0.49 0.59 0.53 1.33 2.00 -56.79%
P/NAPS 0.58 0.53 0.33 0.27 0.33 0.24 0.13 171.75%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 23/05/07 26/02/07 30/11/06 16/08/06 31/05/06 23/02/06 -
Price 1.72 2.06 1.66 1.00 0.81 1.22 0.71 -
P/RPS 0.25 0.32 0.28 0.19 0.18 0.27 0.15 40.70%
P/EPS 5.70 6.71 8.65 4.44 -55.02 -22.15 10.01 -31.37%
EY 17.55 14.91 11.56 22.53 -1.82 -4.51 9.99 45.74%
DY 0.58 0.24 0.30 0.50 0.62 0.82 1.41 -44.77%
P/NAPS 0.57 0.68 0.53 0.32 0.28 0.40 0.18 116.09%

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