[LIONIND] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 5.71%
YoY- -60.96%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 3,257,725 2,552,094 2,488,321 3,009,902 4,359,054 4,679,560 5,451,618 -8.21%
PBT 218,034 169,700 -144,722 -179,536 -118,706 19,125 85,128 16.96%
Tax -13,205 -25,310 -14,772 -28,402 1,753 334 -20,056 -6.72%
NP 204,829 144,389 -159,494 -207,938 -116,953 19,460 65,072 21.04%
-
NP to SH 192,342 135,620 -142,889 -186,334 -115,768 10,688 48,522 25.78%
-
Tax Rate 6.06% 14.91% - - - -1.75% 23.56% -
Total Cost 3,052,896 2,407,705 2,647,815 3,217,841 4,476,007 4,660,100 5,386,546 -9.02%
-
Net Worth 1,831,362 1,710,062 2,293,922 2,520,099 3,068,664 3,184,928 3,172,635 -8.74%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,831,362 1,710,062 2,293,922 2,520,099 3,068,664 3,184,928 3,172,635 -8.74%
NOSH 719,909 717,909 703,657 715,937 716,977 715,714 717,790 0.04%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.29% 5.66% -6.41% -6.91% -2.68% 0.42% 1.19% -
ROE 10.50% 7.93% -6.23% -7.39% -3.77% 0.34% 1.53% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 478.51 374.59 353.63 420.41 607.98 653.83 759.50 -7.40%
EPS 28.25 19.52 -20.31 -26.03 -16.15 1.49 6.76 26.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.51 3.26 3.52 4.28 4.45 4.42 -7.93%
Adjusted Per Share Value based on latest NOSH - 715,821
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 478.61 374.94 365.57 442.20 640.41 687.50 800.92 -8.21%
EPS 28.26 19.92 -20.99 -27.38 -17.01 1.57 7.13 25.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6905 2.5123 3.3701 3.7024 4.5083 4.6791 4.6611 -8.74%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.88 0.705 0.335 0.47 0.61 0.90 1.37 -
P/RPS 0.18 0.19 0.09 0.11 0.10 0.14 0.18 0.00%
P/EPS 3.11 3.54 -1.65 -1.81 -3.78 60.27 20.27 -26.82%
EY 32.10 28.24 -60.62 -55.38 -26.47 1.66 4.93 36.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.10 0.13 0.14 0.20 0.31 1.04%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 25/05/17 31/05/16 29/05/15 27/05/14 30/05/13 24/05/12 -
Price 0.70 1.08 0.35 0.40 0.60 1.15 1.16 -
P/RPS 0.15 0.29 0.10 0.10 0.10 0.18 0.15 0.00%
P/EPS 2.48 5.43 -1.72 -1.54 -3.72 77.01 17.16 -27.54%
EY 40.36 18.43 -58.02 -65.07 -26.91 1.30 5.83 38.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.43 0.11 0.11 0.14 0.26 0.26 0.00%

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