[LIONIND] YoY Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
06-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 234.77%
YoY- 257.16%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 3,007,004 4,018,254 3,414,897 1,667,490 1,311,840 904,028 989,376 20.34%
PBT -98,938 578,576 617,202 115,750 -71,506 -37,558 3,154 -
Tax 49,041 -121,866 -256,430 688 71,506 37,558 -2 -
NP -49,897 456,709 360,772 116,438 0 0 3,152 -
-
NP to SH -31,250 456,709 360,772 116,438 -74,090 -38,098 3,152 -
-
Tax Rate - 21.06% 41.55% -0.59% - - 0.06% -
Total Cost 3,056,901 3,561,545 3,054,125 1,551,052 1,311,840 904,028 986,224 20.73%
-
Net Worth 2,148,483 1,986,288 1,752,243 1,017,425 581,801 1,084,863 1,181,999 10.46%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 2,148,483 1,986,288 1,752,243 1,017,425 581,801 1,084,863 1,181,999 10.46%
NOSH 697,559 684,927 679,164 471,030 593,675 592,821 590,999 2.80%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -1.66% 11.37% 10.56% 6.98% 0.00% 0.00% 0.32% -
ROE -1.45% 22.99% 20.59% 11.44% -12.73% -3.51% 0.27% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 431.07 586.67 502.81 354.01 220.97 152.50 167.41 17.06%
EPS -4.48 66.68 53.12 24.72 -12.48 -6.43 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.08 2.90 2.58 2.16 0.98 1.83 2.00 7.45%
Adjusted Per Share Value based on latest NOSH - 523,162
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 441.77 590.34 501.70 244.98 192.73 132.81 145.35 20.34%
EPS -4.59 67.10 53.00 17.11 -10.88 -5.60 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1564 2.9181 2.5743 1.4947 0.8548 1.5938 1.7365 10.46%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.75 1.34 0.99 0.51 0.27 0.26 1.08 -
P/RPS 0.17 0.23 0.20 0.14 0.12 0.17 0.65 -20.02%
P/EPS -16.74 2.01 1.86 2.06 -2.16 -4.05 202.50 -
EY -5.97 49.76 53.66 48.47 -46.22 -24.72 0.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.46 0.38 0.24 0.28 0.14 0.54 -12.63%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 27/05/05 21/05/04 06/05/03 16/05/02 22/05/01 19/05/00 -
Price 1.22 1.27 0.95 0.47 0.36 0.28 0.91 -
P/RPS 0.28 0.22 0.19 0.13 0.16 0.18 0.54 -10.36%
P/EPS -27.23 1.90 1.79 1.90 -2.88 -4.36 170.63 -
EY -3.67 52.50 55.92 52.60 -34.67 -22.95 0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.37 0.22 0.37 0.15 0.46 -2.30%

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