[LIONIND] YoY Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 18.61%
YoY- 175.97%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,332,986 1,473,514 2,060,221 1,646,707 761,669 643,160 459,781 31.07%
PBT 176,994 -12,954 365,849 65,867 -42,957 -31,993 -10,728 -
Tax -28,397 22,544 -72,031 -33,046 -243 31,993 10,728 -
NP 148,597 9,590 293,818 32,821 -43,200 0 0 -
-
NP to SH 160,044 15,677 293,818 32,821 -43,200 -34,151 -10,898 -
-
Tax Rate 16.04% - 19.69% 50.17% - - - -
Total Cost 2,184,389 1,463,924 1,766,403 1,613,886 804,869 643,160 459,781 29.64%
-
Net Worth 2,167,843 2,696,443 1,934,267 1,494,952 415,384 610,686 1,095,722 12.03%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 2,167,843 2,696,443 1,934,267 1,494,952 415,384 610,686 1,095,722 12.03%
NOSH 697,055 696,755 681,080 679,523 593,406 592,899 592,282 2.75%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 6.37% 0.65% 14.26% 1.99% -5.67% 0.00% 0.00% -
ROE 7.38% 0.58% 15.19% 2.20% -10.40% -5.59% -0.99% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 334.69 211.48 302.49 242.33 128.36 108.48 77.63 27.56%
EPS 22.96 2.25 43.14 4.83 -7.28 -5.76 -1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.11 3.87 2.84 2.20 0.70 1.03 1.85 9.03%
Adjusted Per Share Value based on latest NOSH - 677,500
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 342.75 216.48 302.68 241.93 111.90 94.49 67.55 31.07%
EPS 23.51 2.30 43.17 4.82 -6.35 -5.02 -1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1849 3.9615 2.8417 2.1963 0.6103 0.8972 1.6098 12.03%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.03 0.50 1.77 0.51 0.35 0.28 0.30 -
P/RPS 0.31 0.24 0.59 0.21 0.27 0.26 0.39 -3.75%
P/EPS 4.49 22.22 4.10 10.56 -4.81 -4.86 -16.30 -
EY 22.29 4.50 24.37 9.47 -20.80 -20.57 -6.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.13 0.62 0.23 0.50 0.27 0.16 12.81%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 23/02/06 21/02/05 27/02/04 24/02/03 21/02/02 23/02/01 -
Price 1.66 0.71 1.52 0.62 0.41 0.28 0.33 -
P/RPS 0.50 0.34 0.50 0.26 0.32 0.26 0.43 2.54%
P/EPS 7.23 31.56 3.52 12.84 -5.63 -4.86 -17.93 -
EY 13.83 3.17 28.38 7.79 -17.76 -20.57 -5.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.18 0.54 0.28 0.59 0.27 0.18 19.71%

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