[LIONIND] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -19.3%
YoY- 196.38%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 4,263,907 4,419,256 5,762,103 6,527,836 7,006,790 6,940,157 5,963,816 -20.02%
PBT -398,197 -374,767 190,229 704,259 950,697 893,549 448,630 -
Tax 131,594 131,989 102,769 45,901 -64,700 -51,457 -53,807 -
NP -266,603 -242,778 292,998 750,160 885,997 842,092 394,823 -
-
NP to SH -316,461 -278,298 256,245 716,934 888,340 844,204 401,530 -
-
Tax Rate - - -54.02% -6.52% 6.81% 5.76% 11.99% -
Total Cost 4,530,510 4,662,034 5,469,105 5,777,676 6,120,793 6,098,065 5,568,993 -12.84%
-
Net Worth 2,760,125 2,731,513 2,794,857 3,042,424 3,136,235 2,847,132 2,536,771 5.78%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 7,131 7,131 7,117 7,117 7,117 7,117 7,045 0.81%
Div Payout % 0.00% 0.00% 2.78% 0.99% 0.80% 0.84% 1.75% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 2,760,125 2,731,513 2,794,857 3,042,424 3,136,235 2,847,132 2,536,771 5.78%
NOSH 713,210 713,188 712,973 712,511 712,780 711,783 710,580 0.24%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -6.25% -5.49% 5.08% 11.49% 12.64% 12.13% 6.62% -
ROE -11.47% -10.19% 9.17% 23.56% 28.33% 29.65% 15.83% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 597.85 619.65 808.18 916.17 983.02 975.04 839.29 -20.22%
EPS -44.37 -39.02 35.94 100.62 124.63 118.60 56.51 -
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 3.87 3.83 3.92 4.27 4.40 4.00 3.57 5.52%
Adjusted Per Share Value based on latest NOSH - 712,511
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 626.43 649.25 846.54 959.03 1,029.40 1,019.61 876.17 -20.02%
EPS -46.49 -40.89 37.65 105.33 130.51 124.03 58.99 -
DPS 1.05 1.05 1.05 1.05 1.05 1.05 1.04 0.63%
NAPS 4.055 4.013 4.1061 4.4698 4.6076 4.1829 3.7269 5.78%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.52 1.25 0.61 0.68 1.25 2.61 1.80 -
P/RPS 0.25 0.20 0.08 0.07 0.13 0.27 0.21 12.31%
P/EPS -3.43 -3.20 1.70 0.68 1.00 2.20 3.19 -
EY -29.19 -31.22 58.92 147.97 99.70 45.44 31.39 -
DY 0.66 0.80 1.64 1.47 0.80 0.38 0.56 11.56%
P/NAPS 0.39 0.33 0.16 0.16 0.28 0.65 0.50 -15.25%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 28/08/09 28/05/09 27/02/09 27/11/08 28/08/08 30/05/08 -
Price 1.32 1.56 1.35 0.63 0.65 1.95 2.87 -
P/RPS 0.22 0.25 0.17 0.07 0.07 0.20 0.34 -25.16%
P/EPS -2.97 -4.00 3.76 0.63 0.52 1.64 5.08 -
EY -33.61 -25.01 26.62 159.72 191.74 60.82 19.69 -
DY 0.76 0.64 0.74 1.59 1.54 0.51 0.35 67.60%
P/NAPS 0.34 0.41 0.34 0.15 0.15 0.49 0.80 -43.44%

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