[LIONIND] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -14.58%
YoY- 171.32%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 5,070,282 4,786,191 4,552,952 4,083,405 3,643,946 3,223,933 3,206,718 35.68%
PBT 183,294 278,752 164,783 43,852 48,609 -146,096 -111,874 -
Tax -66,359 -78,838 26,941 62,255 87,194 113,196 61,316 -
NP 116,935 199,914 191,724 106,107 135,803 -32,900 -50,558 -
-
NP to SH 128,886 212,709 214,386 134,098 156,979 -10,269 -38,405 -
-
Tax Rate 36.20% 28.28% -16.35% -141.97% -179.38% - - -
Total Cost 4,953,347 4,586,277 4,361,228 3,977,298 3,508,143 3,256,833 3,257,276 32.20%
-
Net Worth 2,210,722 2,113,597 2,121,456 2,173,855 2,160,369 1,987,801 2,147,490 1.95%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 7,045 7,045 3,487 3,487 3,487 3,487 6,980 0.61%
Div Payout % 5.47% 3.31% 1.63% 2.60% 2.22% 0.00% 0.00% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,210,722 2,113,597 2,121,456 2,173,855 2,160,369 1,987,801 2,147,490 1.95%
NOSH 706,301 704,532 697,847 698,988 696,893 697,474 697,237 0.86%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.31% 4.18% 4.21% 2.60% 3.73% -1.02% -1.58% -
ROE 5.83% 10.06% 10.11% 6.17% 7.27% -0.52% -1.79% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 717.86 679.34 652.43 584.19 522.88 462.23 459.92 34.52%
EPS 18.25 30.19 30.72 19.18 22.53 -1.47 -5.51 -
DPS 1.00 1.00 0.50 0.50 0.50 0.50 1.00 0.00%
NAPS 3.13 3.00 3.04 3.11 3.10 2.85 3.08 1.07%
Adjusted Per Share Value based on latest NOSH - 698,988
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 704.29 664.83 632.43 567.21 506.17 447.83 445.43 35.68%
EPS 17.90 29.55 29.78 18.63 21.81 -1.43 -5.33 -
DPS 0.98 0.98 0.48 0.48 0.48 0.48 0.97 0.68%
NAPS 3.0708 2.9359 2.9468 3.0196 3.0009 2.7612 2.983 1.95%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.91 1.74 1.60 1.03 0.85 0.95 0.75 -
P/RPS 0.27 0.26 0.25 0.18 0.16 0.21 0.16 41.69%
P/EPS 10.47 5.76 5.21 5.37 3.77 -64.52 -13.62 -
EY 9.55 17.35 19.20 18.63 26.50 -1.55 -7.34 -
DY 0.52 0.57 0.31 0.49 0.59 0.53 1.33 -46.50%
P/NAPS 0.61 0.58 0.53 0.33 0.27 0.33 0.24 86.13%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 29/08/07 23/05/07 26/02/07 30/11/06 16/08/06 31/05/06 -
Price 2.10 1.72 2.06 1.66 1.00 0.81 1.22 -
P/RPS 0.29 0.25 0.32 0.28 0.19 0.18 0.27 4.87%
P/EPS 11.51 5.70 6.71 8.65 4.44 -55.02 -22.15 -
EY 8.69 17.55 14.91 11.56 22.53 -1.82 -4.51 -
DY 0.48 0.58 0.24 0.30 0.50 0.62 0.82 -30.00%
P/NAPS 0.67 0.57 0.68 0.53 0.32 0.28 0.40 40.99%

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