[LIONIND] YoY Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 77.26%
YoY- 47.53%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 2,938,060 4,336,240 3,618,828 1,569,368 1,185,196 962,472 911,260 -1.23%
PBT -131,076 1,107,432 229,684 -38,548 -77,496 -19,872 -13,544 -2.38%
Tax 44,244 -182,708 -118,996 -3,972 77,496 19,872 13,544 -1.25%
NP -86,832 924,724 110,688 -42,520 0 0 0 -100.00%
-
NP to SH -78,584 924,724 110,688 -42,520 -81,036 -21,532 -12,096 -1.96%
-
Tax Rate - 16.50% 51.81% - - - - -
Total Cost 3,024,892 3,411,516 3,508,140 1,611,888 1,185,196 962,472 911,260 -1.26%
-
Net Worth 1,943,700 1,915,189 1,502,582 445,391 623,810 1,094,346 1,179,360 -0.52%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 1,943,700 1,915,189 1,502,582 445,391 623,810 1,094,346 1,179,360 -0.52%
NOSH 696,666 679,145 679,901 593,854 594,105 591,538 604,800 -0.15%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -2.96% 21.33% 3.06% -2.71% 0.00% 0.00% 0.00% -
ROE -4.04% 48.28% 7.37% -9.55% -12.99% -1.97% -1.03% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 421.73 638.49 532.26 264.27 199.49 162.71 150.67 -1.08%
EPS -11.28 136.16 16.28 -7.16 -13.64 -3.64 -2.00 -1.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.79 2.82 2.21 0.75 1.05 1.85 1.95 -0.38%
Adjusted Per Share Value based on latest NOSH - 593,854
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 431.64 637.06 531.66 230.56 174.12 141.40 133.88 -1.23%
EPS -11.55 135.86 16.26 -6.25 -11.91 -3.16 -1.78 -1.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8556 2.8137 2.2075 0.6543 0.9165 1.6078 1.7327 -0.52%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.88 0.94 0.58 0.34 0.26 0.50 0.00 -
P/RPS 0.21 0.15 0.11 0.13 0.13 0.31 0.00 -100.00%
P/EPS -7.80 0.69 3.56 -4.75 -1.91 -13.74 0.00 -100.00%
EY -12.82 144.85 28.07 -21.06 -52.46 -7.28 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.26 0.45 0.25 0.27 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 21/11/05 29/11/04 20/11/03 25/11/02 29/11/01 29/11/00 25/11/99 -
Price 0.77 1.87 0.57 0.37 0.31 0.42 0.00 -
P/RPS 0.18 0.29 0.11 0.14 0.16 0.26 0.00 -100.00%
P/EPS -6.83 1.37 3.50 -5.17 -2.27 -11.54 0.00 -100.00%
EY -14.65 72.81 28.56 -19.35 -44.00 -8.67 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.66 0.26 0.49 0.30 0.23 0.00 -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
Post a Comment