[LIONIND] YoY Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 8.43%
YoY- 920.88%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 2,532,272 2,656,709 3,069,030 2,332,986 1,473,514 2,060,221 1,646,707 7.42%
PBT 212,660 1,587 190,877 176,994 -12,954 365,849 65,867 21.55%
Tax -28,759 91,657 -5,701 -28,397 22,544 -72,031 -33,046 -2.28%
NP 183,901 93,244 185,176 148,597 9,590 293,818 32,821 33.23%
-
NP to SH 153,224 61,958 189,228 160,044 15,677 293,818 32,821 29.24%
-
Tax Rate 13.52% -5,775.49% 2.99% 16.04% - 19.69% 50.17% -
Total Cost 2,348,371 2,563,465 2,883,854 2,184,389 1,463,924 1,766,403 1,613,886 6.44%
-
Net Worth 2,830,615 3,044,426 2,328,197 2,167,843 2,696,443 1,934,267 1,494,952 11.21%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 2,830,615 3,044,426 2,328,197 2,167,843 2,696,443 1,934,267 1,494,952 11.21%
NOSH 713,001 712,980 707,658 697,055 696,755 681,080 679,523 0.80%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.26% 3.51% 6.03% 6.37% 0.65% 14.26% 1.99% -
ROE 5.41% 2.04% 8.13% 7.38% 0.58% 15.19% 2.20% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 355.16 372.62 433.69 334.69 211.48 302.49 242.33 6.57%
EPS 21.49 8.69 26.74 22.96 2.25 43.14 4.83 28.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.97 4.27 3.29 3.11 3.87 2.84 2.20 10.32%
Adjusted Per Share Value based on latest NOSH - 698,988
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 372.03 390.31 450.89 342.75 216.48 302.68 241.93 7.42%
EPS 22.51 9.10 27.80 23.51 2.30 43.17 4.82 29.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1586 4.4727 3.4205 3.1849 3.9615 2.8417 2.1963 11.21%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.37 0.68 2.16 1.03 0.50 1.77 0.51 -
P/RPS 0.39 0.18 0.50 0.31 0.24 0.59 0.21 10.85%
P/EPS 6.38 7.83 8.08 4.49 22.22 4.10 10.56 -8.04%
EY 15.69 12.78 12.38 22.29 4.50 24.37 9.47 8.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.16 0.66 0.33 0.13 0.62 0.23 7.24%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 27/02/08 26/02/07 23/02/06 21/02/05 27/02/04 -
Price 1.65 0.63 2.00 1.66 0.71 1.52 0.62 -
P/RPS 0.46 0.17 0.46 0.50 0.34 0.50 0.26 9.96%
P/EPS 7.68 7.25 7.48 7.23 31.56 3.52 12.84 -8.20%
EY 13.02 13.79 13.37 13.83 3.17 28.38 7.79 8.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.15 0.61 0.53 0.18 0.54 0.28 6.98%

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