[LIONIND] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -312.96%
YoY- -150.74%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 5,451,618 4,623,224 4,476,562 4,778,457 6,349,196 4,779,029 3,007,004 10.41%
PBT 85,128 61,753 400,914 -395,688 542,072 315,568 -98,938 -
Tax -20,056 251,014 -22,398 173,042 -32,592 -65,966 49,041 -
NP 65,072 312,768 378,516 -222,645 509,480 249,601 -49,897 -
-
NP to SH 48,522 249,468 322,501 -263,894 520,050 268,286 -31,250 -
-
Tax Rate 23.56% -406.48% 5.59% - 6.01% 20.90% - -
Total Cost 5,386,546 4,310,456 4,098,046 5,001,102 5,839,716 4,529,428 3,056,901 9.89%
-
Net Worth 3,172,635 3,199,656 2,917,348 2,794,849 2,529,861 2,119,520 2,148,483 6.70%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 3,172,635 3,199,656 2,917,348 2,794,849 2,529,861 2,119,520 2,148,483 6.70%
NOSH 717,790 717,411 713,288 712,971 708,644 697,210 697,559 0.47%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.19% 6.77% 8.46% -4.66% 8.02% 5.22% -1.66% -
ROE 1.53% 7.80% 11.05% -9.44% 20.56% 12.66% -1.45% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 759.50 644.43 627.60 670.22 895.96 685.45 431.07 9.89%
EPS 6.76 34.77 45.21 -37.01 73.39 38.48 -4.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.42 4.46 4.09 3.92 3.57 3.04 3.08 6.19%
Adjusted Per Share Value based on latest NOSH - 712,973
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 800.92 679.22 657.67 702.02 932.79 702.11 441.77 10.41%
EPS 7.13 36.65 47.38 -38.77 76.40 39.42 -4.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6611 4.7008 4.286 4.106 3.7167 3.1139 3.1564 6.70%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.37 1.80 1.74 0.61 1.80 1.60 0.75 -
P/RPS 0.18 0.28 0.28 0.09 0.20 0.23 0.17 0.95%
P/EPS 20.27 5.18 3.85 -1.65 2.45 4.16 -16.74 -
EY 4.93 19.32 25.98 -60.68 40.77 24.05 -5.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.40 0.43 0.16 0.50 0.53 0.24 4.35%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 24/05/11 27/05/10 28/05/09 30/05/08 23/05/07 31/05/06 -
Price 1.16 1.67 1.50 1.35 2.87 2.06 1.22 -
P/RPS 0.15 0.26 0.24 0.20 0.32 0.30 0.28 -9.87%
P/EPS 17.16 4.80 3.32 -3.65 3.91 5.35 -27.23 -
EY 5.83 20.82 30.14 -27.42 25.57 18.68 -3.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.37 0.37 0.34 0.80 0.68 0.40 -6.92%

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