[LIONIND] QoQ TTM Result on 31-Dec-2005 [#2]

Stock

[LIONIND] LION INDUSTRIES CORPORATION

Announcement Date

23-Feb-2006

Admission Sponsor

Sponsor

Financial Year

30-Jun-2006

Quarter

31-Dec-2005 [#2]

Profit Trend

QoQ- -35.59%

YoY- -91.72%

Quarter Report

LIONIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	3,643,946	3,223,933	3,206,718	3,378,449	3,615,611	3,965,156	4,090,386	-7.40%
YoY %	13.03%	0.54%	-5.08%	-6.56%	-8.82%	-3.06%	-	-
Horiz. %	89.09%	78.82%	78.40%	82.59%	88.39%	96.94%	100.00%	-
PBT	48,609	-146,096	-111,874	17,458	86,634	396,261	544,807	-80.00%
YoY %	133.27%	-30.59%	-740.82%	-79.85%	-78.14%	-27.27%	-	-
Horiz. %	8.92%	-26.82%	-20.53%	3.20%	15.90%	72.73%	100.00%	-
Tax	87,194	113,196	61,316	27,711	-10,126	-66,864	-136,630	-
YoY %	-22.97%	84.61%	121.27%	373.66%	84.86%	51.06%	-	-
Horiz. %	-63.82%	-82.85%	-44.88%	-20.28%	7.41%	48.94%	100.00%	-
NP	135,803	-32,900	-50,558	45,169	76,508	329,397	408,177	-51.95%
YoY %	512.78%	34.93%	-211.93%	-40.96%	-76.77%	-19.30%	-	-
Horiz. %	33.27%	-8.06%	-12.39%	11.07%	18.74%	80.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	156,979	-10,269	-38,405	49,424	76,738	327,565	408,177	-47.08%
YoY %	1,628.67%	73.26%	-177.71%	-35.59%	-76.57%	-19.75%	-	-
Horiz. %	38.46%	-2.52%	-9.41%	12.11%	18.80%	80.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-179.38%	-	-	-158.73%	11.69%	16.87%	25.08%	-
YoY %	0.00%	-	-	-1,457.83%	-30.71%	-32.74%	-	-
Horiz. %	-715.23%	-	-	-632.89%	46.61%	67.26%	100.00%	-
Total Cost	3,508,143	3,256,833	3,257,276	3,333,280	3,539,103	3,635,759	3,682,209	-3.17%
YoY %	7.72%	-0.01%	-2.28%	-5.82%	-2.66%	-1.26%	-	-
Horiz. %	95.27%	88.45%	88.46%	90.52%	96.11%	98.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,160,369	1,987,801	2,147,490	2,696,252	1,943,700	1,996,342	2,009,539	4.93%
YoY %	8.68%	-7.44%	-20.35%	38.72%	-2.64%	-0.66%	-	-
Horiz. %	107.51%	98.92%	106.86%	134.17%	96.72%	99.34%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	3,487	3,487	6,980	6,980	6,980	6,980	6,795	-35.87%
YoY %	0.00%	-50.04%	0.00%	0.00%	0.00%	2.72%	-	-
Horiz. %	51.32%	51.32%	102.72%	102.72%	102.72%	102.72%	100.00%	-
Div Payout %	2.22%	0.00%	0.00%	14.12%	9.10%	2.13%	1.66%	-
YoY %	0.00%	0.00%	0.00%	55.16%	327.23%	28.31%	-	-
Horiz. %	133.73%	0.00%	0.00%	850.60%	548.19%	128.31%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	2,160,369	1,987,801	2,147,490	2,696,252	1,943,700	1,996,342	2,009,539	4.93%
YoY %	8.68%	-7.44%	-20.35%	38.72%	-2.64%	-0.66%	-	-
Horiz. %	107.51%	98.92%	106.86%	134.17%	96.72%	99.34%	100.00%	-
NOSH	696,893	697,474	697,237	696,706	696,666	698,021	692,944	0.37%
YoY %	-0.08%	0.03%	0.08%	0.01%	-0.19%	0.73%	-	-
Horiz. %	100.57%	100.65%	100.62%	100.54%	100.54%	100.73%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	3.73%	-1.02%	-1.58%	1.34%	2.12%	8.31%	9.98%	-
YoY %	465.69%	35.44%	-217.91%	-36.79%	-74.49%	-16.73%	-	-
Horiz. %	37.37%	-10.22%	-15.83%	13.43%	21.24%	83.27%	100.00%	-
ROE	7.27%	-0.52%	-1.79%	1.83%	3.95%	16.41%	20.31%	-
YoY %	1,498.08%	70.95%	-197.81%	-53.67%	-75.93%	-19.20%	-	-
Horiz. %	35.80%	-2.56%	-8.81%	9.01%	19.45%	80.80%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	522.88	462.23	459.92	484.92	518.99	568.06	590.29	-7.75%
YoY %	13.12%	0.50%	-5.16%	-6.56%	-8.64%	-3.77%	-	-
Horiz. %	88.58%	78.31%	77.91%	82.15%	87.92%	96.23%	100.00%	-
EPS	22.53	-1.47	-5.51	7.09	11.02	46.93	58.90	-47.27%
YoY %	1,632.65%	73.32%	-177.72%	-35.66%	-76.52%	-20.32%	-	-
Horiz. %	38.25%	-2.50%	-9.35%	12.04%	18.71%	79.68%	100.00%	-
DPS	0.50	0.50	1.00	1.00	1.00	1.00	1.00	-36.97%
YoY %	0.00%	-50.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	50.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.10	2.85	3.08	3.87	2.79	2.86	2.90	4.54%
YoY %	8.77%	-7.47%	-20.41%	38.71%	-2.45%	-1.38%	-	-
Horiz. %	106.90%	98.28%	106.21%	133.45%	96.21%	98.62%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 696,706
RPS	506.17	447.83	445.43	469.29	502.23	550.79	568.18	-7.40%
YoY %	13.03%	0.54%	-5.08%	-6.56%	-8.82%	-3.06%	-	-
Horiz. %	89.09%	78.82%	78.40%	82.60%	88.39%	96.94%	100.00%	-
EPS	21.81	-1.43	-5.33	6.87	10.66	45.50	56.70	-47.07%
YoY %	1,625.17%	73.17%	-177.58%	-35.55%	-76.57%	-19.75%	-	-
Horiz. %	38.47%	-2.52%	-9.40%	12.12%	18.80%	80.25%	100.00%	-
DPS	0.48	0.48	0.97	0.97	0.97	0.97	0.94	-36.08%
YoY %	0.00%	-50.52%	0.00%	0.00%	0.00%	3.19%	-	-
Horiz. %	51.06%	51.06%	103.19%	103.19%	103.19%	103.19%	100.00%	-
NAPS	3.0009	2.7612	2.983	3.7453	2.6999	2.773	2.7914	4.93%
YoY %	8.68%	-7.44%	-20.35%	38.72%	-2.64%	-0.66%	-	-
Horiz. %	107.51%	98.92%	106.86%	134.17%	96.72%	99.34%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	0.85	0.95	0.75	0.50	0.88	1.23	1.34	-
P/RPS	0.16	0.21	0.16	0.10	0.17	0.22	0.23	-21.47%
YoY %	-23.81%	31.25%	60.00%	-41.18%	-22.73%	-4.35%	-	-
Horiz. %	69.57%	91.30%	69.57%	43.48%	73.91%	95.65%	100.00%	-
P/EPS	3.77	-64.52	-13.62	7.05	7.99	2.62	2.27	40.19%
YoY %	105.84%	-373.72%	-293.19%	-11.76%	204.96%	15.42%	-	-
Horiz. %	166.08%	-2,842.29%	-600.00%	310.57%	351.98%	115.42%	100.00%	-
EY	26.50	-1.55	-7.34	14.19	12.52	38.15	43.96	-28.61%
YoY %	1,809.68%	78.88%	-151.73%	13.34%	-67.18%	-13.22%	-	-
Horiz. %	60.28%	-3.53%	-16.70%	32.28%	28.48%	86.78%	100.00%	-
DY	0.59	0.53	1.33	2.00	1.14	0.81	0.75	-14.77%
YoY %	11.32%	-60.15%	-33.50%	75.44%	40.74%	8.00%	-	-
Horiz. %	78.67%	70.67%	177.33%	266.67%	152.00%	108.00%	100.00%	-
P/NAPS	0.27	0.33	0.24	0.13	0.32	0.43	0.46	-29.87%
YoY %	-18.18%	37.50%	84.62%	-59.38%	-25.58%	-6.52%	-	-
Horiz. %	58.70%	71.74%	52.17%	28.26%	69.57%	93.48%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	30/11/06	16/08/06	31/05/06	23/02/06	21/11/05	23/08/05	27/05/05	-
Price	1.00	0.81	1.22	0.71	0.77	1.07	1.27	-
P/RPS	0.19	0.18	0.27	0.15	0.15	0.19	0.22	-9.30%
YoY %	5.56%	-33.33%	80.00%	0.00%	-21.05%	-13.64%	-	-
Horiz. %	86.36%	81.82%	122.73%	68.18%	68.18%	86.36%	100.00%	-
P/EPS	4.44	-55.02	-22.15	10.01	6.99	2.28	2.16	61.59%
YoY %	108.07%	-148.40%	-321.28%	43.20%	206.58%	5.56%	-	-
Horiz. %	205.56%	-2,547.22%	-1,025.46%	463.43%	323.61%	105.56%	100.00%	-
EY	22.53	-1.82	-4.51	9.99	14.31	43.86	46.38	-38.17%
YoY %	1,337.91%	59.65%	-145.15%	-30.19%	-67.37%	-5.43%	-	-
Horiz. %	48.58%	-3.92%	-9.72%	21.54%	30.85%	94.57%	100.00%	-
DY	0.50	0.62	0.82	1.41	1.30	0.93	0.79	-26.26%
YoY %	-19.35%	-24.39%	-41.84%	8.46%	39.78%	17.72%	-	-
Horiz. %	63.29%	78.48%	103.80%	178.48%	164.56%	117.72%	100.00%	-
P/NAPS	0.32	0.28	0.40	0.18	0.28	0.37	0.44	-19.11%
YoY %	14.29%	-30.00%	122.22%	-35.71%	-24.32%	-15.91%	-	-
Horiz. %	72.73%	63.64%	90.91%	40.91%	63.64%	84.09%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos