[LIONIND] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -177.71%
YoY- -109.41%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 4,083,405 3,643,946 3,223,933 3,206,718 3,378,449 3,615,611 3,965,156 1.97%
PBT 43,852 48,609 -146,096 -111,874 17,458 86,634 396,261 -76.85%
Tax 62,255 87,194 113,196 61,316 27,711 -10,126 -66,864 -
NP 106,107 135,803 -32,900 -50,558 45,169 76,508 329,397 -52.91%
-
NP to SH 134,098 156,979 -10,269 -38,405 49,424 76,738 327,565 -44.77%
-
Tax Rate -141.97% -179.38% - - -158.73% 11.69% 16.87% -
Total Cost 3,977,298 3,508,143 3,256,833 3,257,276 3,333,280 3,539,103 3,635,759 6.15%
-
Net Worth 2,173,855 2,160,369 1,987,801 2,147,490 2,696,252 1,943,700 1,996,342 5.82%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 3,487 3,487 3,487 6,980 6,980 6,980 6,980 -36.96%
Div Payout % 2.60% 2.22% 0.00% 0.00% 14.12% 9.10% 2.13% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 2,173,855 2,160,369 1,987,801 2,147,490 2,696,252 1,943,700 1,996,342 5.82%
NOSH 698,988 696,893 697,474 697,237 696,706 696,666 698,021 0.09%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.60% 3.73% -1.02% -1.58% 1.34% 2.12% 8.31% -
ROE 6.17% 7.27% -0.52% -1.79% 1.83% 3.95% 16.41% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 584.19 522.88 462.23 459.92 484.92 518.99 568.06 1.87%
EPS 19.18 22.53 -1.47 -5.51 7.09 11.02 46.93 -44.83%
DPS 0.50 0.50 0.50 1.00 1.00 1.00 1.00 -36.92%
NAPS 3.11 3.10 2.85 3.08 3.87 2.79 2.86 5.72%
Adjusted Per Share Value based on latest NOSH - 697,237
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 567.21 506.17 447.83 445.43 469.29 502.23 550.79 1.97%
EPS 18.63 21.81 -1.43 -5.33 6.87 10.66 45.50 -44.77%
DPS 0.48 0.48 0.48 0.97 0.97 0.97 0.97 -37.35%
NAPS 3.0196 3.0009 2.7612 2.983 3.7453 2.6999 2.773 5.82%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.03 0.85 0.95 0.75 0.50 0.88 1.23 -
P/RPS 0.18 0.16 0.21 0.16 0.10 0.17 0.22 -12.48%
P/EPS 5.37 3.77 -64.52 -13.62 7.05 7.99 2.62 61.14%
EY 18.63 26.50 -1.55 -7.34 14.19 12.52 38.15 -37.90%
DY 0.49 0.59 0.53 1.33 2.00 1.14 0.81 -28.40%
P/NAPS 0.33 0.27 0.33 0.24 0.13 0.32 0.43 -16.13%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 30/11/06 16/08/06 31/05/06 23/02/06 21/11/05 23/08/05 -
Price 1.66 1.00 0.81 1.22 0.71 0.77 1.07 -
P/RPS 0.28 0.19 0.18 0.27 0.15 0.15 0.19 29.40%
P/EPS 8.65 4.44 -55.02 -22.15 10.01 6.99 2.28 142.66%
EY 11.56 22.53 -1.82 -4.51 9.99 14.31 43.86 -58.79%
DY 0.30 0.50 0.62 0.82 1.41 1.30 0.93 -52.86%
P/NAPS 0.53 0.32 0.28 0.40 0.18 0.28 0.37 26.98%

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