[LIONIND] YoY Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 27.09%
YoY- 795.21%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 3,069,030 2,332,986 1,473,514 2,060,221 1,646,707 761,669 643,160 29.73%
PBT 190,877 176,994 -12,954 365,849 65,867 -42,957 -31,993 -
Tax -5,701 -28,397 22,544 -72,031 -33,046 -243 31,993 -
NP 185,176 148,597 9,590 293,818 32,821 -43,200 0 -
-
NP to SH 189,228 160,044 15,677 293,818 32,821 -43,200 -34,151 -
-
Tax Rate 2.99% 16.04% - 19.69% 50.17% - - -
Total Cost 2,883,854 2,184,389 1,463,924 1,766,403 1,613,886 804,869 643,160 28.39%
-
Net Worth 2,328,197 2,167,843 2,696,443 1,934,267 1,494,952 415,384 610,686 24.97%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 2,328,197 2,167,843 2,696,443 1,934,267 1,494,952 415,384 610,686 24.97%
NOSH 707,658 697,055 696,755 681,080 679,523 593,406 592,899 2.99%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 6.03% 6.37% 0.65% 14.26% 1.99% -5.67% 0.00% -
ROE 8.13% 7.38% 0.58% 15.19% 2.20% -10.40% -5.59% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 433.69 334.69 211.48 302.49 242.33 128.36 108.48 25.96%
EPS 26.74 22.96 2.25 43.14 4.83 -7.28 -5.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.29 3.11 3.87 2.84 2.20 0.70 1.03 21.34%
Adjusted Per Share Value based on latest NOSH - 683,064
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 426.31 324.07 204.68 286.18 228.74 105.80 89.34 29.73%
EPS 26.28 22.23 2.18 40.81 4.56 -6.00 -4.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.234 3.0113 3.7455 2.6868 2.0766 0.577 0.8483 24.97%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.16 1.03 0.50 1.77 0.51 0.35 0.28 -
P/RPS 0.50 0.31 0.24 0.59 0.21 0.27 0.26 11.50%
P/EPS 8.08 4.49 22.22 4.10 10.56 -4.81 -4.86 -
EY 12.38 22.29 4.50 24.37 9.47 -20.80 -20.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.33 0.13 0.62 0.23 0.50 0.27 16.05%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 26/02/07 23/02/06 21/02/05 27/02/04 24/02/03 21/02/02 -
Price 2.00 1.66 0.71 1.52 0.62 0.41 0.28 -
P/RPS 0.46 0.50 0.34 0.50 0.26 0.32 0.26 9.97%
P/EPS 7.48 7.23 31.56 3.52 12.84 -5.63 -4.86 -
EY 13.37 13.83 3.17 28.38 7.79 -17.76 -20.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.53 0.18 0.54 0.28 0.59 0.27 14.54%

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