[LIONIND] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 9.83%
YoY- 147.3%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 4,553,604 5,573,186 4,101,974 5,064,544 5,313,418 6,138,060 4,665,972 -0.40%
PBT -78,776 106,744 -52,766 425,320 3,174 381,754 353,988 -
Tax 23,582 -14,902 397,608 -57,518 183,314 -11,402 -56,794 -
NP -55,194 91,842 344,842 367,802 186,488 370,352 297,194 -
-
NP to SH -65,400 69,330 248,004 306,448 123,916 378,456 320,088 -
-
Tax Rate - 13.96% - 13.52% -5,775.49% 2.99% 16.04% -
Total Cost 4,608,798 5,481,344 3,757,132 4,696,742 5,126,930 5,767,708 4,368,778 0.89%
-
Net Worth 3,148,092 3,272,720 3,144,822 2,830,615 3,044,426 2,328,197 2,167,843 6.40%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 3,148,092 3,272,720 3,144,822 2,830,615 3,044,426 2,328,197 2,167,843 6.40%
NOSH 717,105 717,701 716,360 713,001 712,980 707,658 697,055 0.47%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -1.21% 1.65% 8.41% 7.26% 3.51% 6.03% 6.37% -
ROE -2.08% 2.12% 7.89% 10.83% 4.07% 16.26% 14.77% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 635.00 776.53 572.61 710.31 745.24 867.38 669.38 -0.87%
EPS -9.12 9.66 34.62 42.98 17.38 53.48 45.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.39 4.56 4.39 3.97 4.27 3.29 3.11 5.90%
Adjusted Per Share Value based on latest NOSH - 713,435
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 668.99 818.78 602.64 744.05 780.62 901.77 685.50 -0.40%
EPS -9.61 10.19 36.44 45.02 18.21 55.60 47.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.625 4.8081 4.6202 4.1586 4.4727 3.4205 3.1849 6.40%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.99 1.33 1.97 1.37 0.68 2.16 1.03 -
P/RPS 0.16 0.17 0.34 0.19 0.09 0.25 0.15 1.08%
P/EPS -10.86 13.77 5.69 3.19 3.91 4.04 2.24 -
EY -9.21 7.26 17.57 31.37 25.56 24.76 44.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.29 0.45 0.35 0.16 0.66 0.33 -5.83%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 27/02/12 28/02/11 25/02/10 27/02/09 27/02/08 26/02/07 -
Price 0.935 1.43 1.91 1.65 0.63 2.00 1.66 -
P/RPS 0.15 0.18 0.33 0.23 0.08 0.23 0.25 -8.15%
P/EPS -10.25 14.80 5.52 3.84 3.62 3.74 3.61 -
EY -9.75 6.76 18.13 26.05 27.59 26.74 27.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.31 0.44 0.42 0.15 0.61 0.53 -14.28%

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