[LIONIND] YoY Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock

[LIONIND] LION INDUSTRIES CORPORATION

Announcement Date

28-Aug-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Jun-2009 [#4]

Profit Trend

QoQ- -40.61%

YoY- -132.97%

Quarter Report

LIONIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Cumulative Result
Revenue	5,544,080	4,949,134	4,471,890	4,419,256	6,940,157	4,546,341	3,223,933	9.44%
YoY %	12.02%	10.67%	1.19%	-36.32%	52.65%	41.02%	-	-
Horiz. %	171.97%	153.51%	138.71%	137.08%	215.27%	141.02%	100.00%	-
PBT	-12,832	105,976	466,190	-374,767	893,550	334,957	-146,097	-33.30%
YoY %	-112.11%	-77.27%	224.39%	-141.94%	166.77%	329.27%	-	-
Horiz. %	8.78%	-72.54%	-319.10%	256.52%	-611.61%	-229.27%	100.00%	-
Tax	-17,281	176,096	-49,020	131,989	-51,457	-135,043	113,197	-
YoY %	-109.81%	459.23%	-137.14%	356.50%	61.90%	-219.30%	-	-
Horiz. %	-15.27%	155.57%	-43.31%	116.60%	-45.46%	-119.30%	100.00%	-
NP	-30,113	282,072	417,170	-242,778	842,093	199,914	-32,900	-1.46%
YoY %	-110.68%	-32.38%	271.83%	-128.83%	321.23%	707.64%	-	-
Horiz. %	91.53%	-857.36%	-1,267.99%	737.93%	-2,559.55%	-607.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-38,221	232,090	361,469	-278,298	844,205	212,707	-10,269	24.46%
YoY %	-116.47%	-35.79%	229.89%	-132.97%	296.89%	2,171.35%	-	-
Horiz. %	372.20%	-2,260.10%	-3,520.00%	2,710.08%	-8,220.91%	-2,071.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-166.17%	10.52%	-	5.76%	40.32%	-	-
YoY %	-	-1,679.56%	0.00%	-	-85.71%	0.00%	-	-
Horiz. %	-	-412.13%	26.09%	-	14.29%	100.00%	-	-
Total Cost	5,574,193	4,667,062	4,054,720	4,662,034	6,098,064	4,346,427	3,256,833	9.36%
YoY %	19.44%	15.10%	-13.03%	-23.55%	40.30%	33.46%	-	-
Horiz. %	171.15%	143.30%	124.50%	143.15%	187.24%	133.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,199,800	3,257,432	3,031,722	2,694,573	3,007,709	2,124,074	2,009,307	8.05%
YoY %	-1.77%	7.44%	12.51%	-10.41%	41.60%	5.71%	-	-
Horiz. %	159.25%	162.12%	150.88%	134.10%	149.69%	105.71%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	7,174	28,699	7,133	7,128	7,093	6,987	3,488	12.75%
YoY %	-75.00%	302.34%	0.07%	0.49%	1.52%	100.32%	-	-
Horiz. %	205.68%	822.79%	204.50%	204.36%	203.35%	200.32%	100.00%	-
Div Payout %	0.00%	12.37%	1.97%	0.00%	0.84%	3.28%	0.00%	-
YoY %	0.00%	527.92%	0.00%	0.00%	-74.39%	0.00%	-	-
Horiz. %	0.00%	377.13%	60.06%	0.00%	25.61%	100.00%	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	3,199,800	3,257,432	3,031,722	2,694,573	3,007,709	2,124,074	2,009,307	8.05%
YoY %	-1.77%	7.44%	12.51%	-10.41%	41.60%	5.71%	-	-
Horiz. %	159.25%	162.12%	150.88%	134.10%	149.69%	105.71%	100.00%	-
NOSH	717,444	717,496	713,346	712,850	709,365	698,708	697,676	0.46%
YoY %	-0.01%	0.58%	0.07%	0.49%	1.53%	0.15%	-	-
Horiz. %	102.83%	102.84%	102.25%	102.17%	101.68%	100.15%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	-0.54%	5.70%	9.33%	-5.49%	12.13%	4.40%	-1.02%	-
YoY %	-109.47%	-38.91%	269.95%	-145.26%	175.68%	531.37%	-	-
Horiz. %	52.94%	-558.82%	-914.71%	538.24%	-1,189.22%	-431.37%	100.00%	-
ROE	-1.19%	7.12%	11.92%	-10.33%	28.07%	10.01%	-0.51%	-
YoY %	-116.71%	-40.27%	215.39%	-136.80%	180.42%	2,062.75%	-	-
Horiz. %	233.33%	-1,396.08%	-2,337.25%	2,025.49%	-5,503.92%	-1,962.75%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	772.75	689.78	626.89	619.94	978.36	650.68	462.10	8.93%
YoY %	12.03%	10.03%	1.12%	-36.63%	50.36%	40.81%	-	-
Horiz. %	167.23%	149.27%	135.66%	134.16%	211.72%	140.81%	100.00%	-
EPS	-5.32	32.35	50.67	-39.04	119.01	30.44	-1.47	23.88%
YoY %	-116.45%	-36.16%	229.79%	-132.80%	290.97%	2,170.75%	-	-
Horiz. %	361.90%	-2,200.68%	-3,446.94%	2,655.78%	-8,095.92%	-2,070.75%	100.00%	-
DPS	1.00	4.00	1.00	1.00	1.00	1.00	0.50	12.23%
YoY %	-75.00%	300.00%	0.00%	0.00%	0.00%	100.00%	-	-
Horiz. %	200.00%	800.00%	200.00%	200.00%	200.00%	200.00%	100.00%	-
NAPS	4.46	4.54	4.25	3.78	4.24	3.04	2.88	7.55%
YoY %	-1.76%	6.82%	12.43%	-10.85%	39.47%	5.56%	-	-
Horiz. %	154.86%	157.64%	147.57%	131.25%	147.22%	105.56%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 713,188
RPS	770.11	687.47	621.17	613.86	964.03	631.52	447.83	9.44%
YoY %	12.02%	10.67%	1.19%	-36.32%	52.65%	41.02%	-	-
Horiz. %	171.96%	153.51%	138.71%	137.07%	215.27%	141.02%	100.00%	-
EPS	-5.31	32.24	50.21	-38.66	117.27	29.55	-1.43	24.41%
YoY %	-116.47%	-35.79%	229.88%	-132.97%	296.85%	2,166.43%	-	-
Horiz. %	371.33%	-2,254.55%	-3,511.19%	2,703.50%	-8,200.70%	-2,066.43%	100.00%	-
DPS	1.00	3.99	0.99	0.99	0.99	0.97	0.48	12.99%
YoY %	-74.94%	303.03%	0.00%	0.00%	2.06%	102.08%	-	-
Horiz. %	208.33%	831.25%	206.25%	206.25%	206.25%	202.08%	100.00%	-
NAPS	4.4447	4.5248	4.2113	3.7429	4.1779	2.9505	2.7911	8.05%
YoY %	-1.77%	7.44%	12.51%	-10.41%	41.60%	5.71%	-	-
Horiz. %	159.25%	162.12%	150.88%	134.10%	149.69%	105.71%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.22	1.88	1.41	1.25	2.61	1.74	0.95	-
P/RPS	0.16	0.27	0.22	0.20	0.27	0.27	0.21	-4.42%
YoY %	-40.74%	22.73%	10.00%	-25.93%	0.00%	28.57%	-	-
Horiz. %	76.19%	128.57%	104.76%	95.24%	128.57%	128.57%	100.00%	-
P/EPS	-22.90	5.81	2.78	-3.20	2.19	5.72	-64.54	-15.84%
YoY %	-494.15%	108.99%	186.88%	-246.12%	-61.71%	108.86%	-	-
Horiz. %	35.48%	-9.00%	-4.31%	4.96%	-3.39%	-8.86%	100.00%	-
EY	-4.37	17.21	35.94	-31.23	45.60	17.50	-1.55	18.83%
YoY %	-125.39%	-52.11%	215.08%	-168.49%	160.57%	1,229.03%	-	-
Horiz. %	281.94%	-1,110.32%	-2,318.71%	2,014.84%	-2,941.94%	-1,129.03%	100.00%	-
DY	0.82	2.13	0.71	0.80	0.38	0.57	0.53	7.53%
YoY %	-61.50%	200.00%	-11.25%	110.53%	-33.33%	7.55%	-	-
Horiz. %	154.72%	401.89%	133.96%	150.94%	71.70%	107.55%	100.00%	-
P/NAPS	0.27	0.41	0.33	0.33	0.62	0.57	0.33	-3.28%
YoY %	-34.15%	24.24%	0.00%	-46.77%	8.77%	72.73%	-	-
Horiz. %	81.82%	124.24%	100.00%	100.00%	187.88%	172.73%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	27/08/12	26/08/11	25/08/10	28/08/09	28/08/08	29/08/07	16/08/06	-
Price	1.17	1.52	1.64	1.56	1.95	1.72	0.81	-
P/RPS	0.15	0.22	0.26	0.25	0.20	0.26	0.18	-2.99%
YoY %	-31.82%	-15.38%	4.00%	25.00%	-23.08%	44.44%	-	-
Horiz. %	83.33%	122.22%	144.44%	138.89%	111.11%	144.44%	100.00%	-
P/EPS	-21.96	4.70	3.24	-4.00	1.64	5.65	-55.03	-14.18%
YoY %	-567.23%	45.06%	181.00%	-343.90%	-70.97%	110.27%	-	-
Horiz. %	39.91%	-8.54%	-5.89%	7.27%	-2.98%	-10.27%	100.00%	-
EY	-4.55	21.28	30.90	-25.03	61.03	17.70	-1.82	16.48%
YoY %	-121.38%	-31.13%	223.45%	-141.01%	244.80%	1,072.53%	-	-
Horiz. %	250.00%	-1,169.23%	-1,697.80%	1,375.27%	-3,353.30%	-972.53%	100.00%	-
DY	0.85	2.63	0.61	0.64	0.51	0.58	0.62	5.39%
YoY %	-67.68%	331.15%	-4.69%	25.49%	-12.07%	-6.45%	-	-
Horiz. %	137.10%	424.19%	98.39%	103.23%	82.26%	93.55%	100.00%	-
P/NAPS	0.26	0.33	0.39	0.41	0.46	0.57	0.28	-1.22%
YoY %	-21.21%	-15.38%	-4.88%	-10.87%	-19.30%	103.57%	-	-
Horiz. %	92.86%	117.86%	139.29%	146.43%	164.29%	203.57%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos