[LIONIND] YoY Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -75.79%
YoY- -192.07%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,158,713 1,168,520 1,584,699 2,096,380 2,276,802 2,786,593 2,050,987 -9.07%
PBT 69,757 15,704 -101,378 -99,026 -39,388 53,372 -26,383 -
Tax -12,955 -5,733 -14,608 2,786 11,791 -7,451 198,804 -
NP 56,802 9,971 -115,986 -96,240 -27,597 45,921 172,421 -16.88%
-
NP to SH 52,952 8,094 -98,806 -95,507 -32,700 34,665 124,002 -13.21%
-
Tax Rate 18.57% 36.51% - - - 13.96% - -
Total Cost 1,101,911 1,158,549 1,700,685 2,192,620 2,304,399 2,740,672 1,878,566 -8.49%
-
Net Worth 1,662,900 2,428,200 2,556,068 3,056,798 3,148,092 3,272,720 3,144,822 -10.06%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,662,900 2,428,200 2,556,068 3,056,798 3,148,092 3,272,720 3,144,822 -10.06%
NOSH 717,909 710,000 715,985 717,558 717,105 717,701 716,360 0.03%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.90% 0.85% -7.32% -4.59% -1.21% 1.65% 8.41% -
ROE 3.18% 0.33% -3.87% -3.12% -1.04% 1.06% 3.94% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 168.63 164.58 221.33 292.15 317.50 388.27 286.31 -8.43%
EPS 7.64 1.14 -13.80 -13.31 -4.56 4.83 17.31 -12.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 3.42 3.57 4.26 4.39 4.56 4.39 -9.44%
Adjusted Per Share Value based on latest NOSH - 717,369
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 160.95 162.31 220.12 291.20 316.26 387.08 284.90 -9.07%
EPS 7.36 1.12 -13.72 -13.27 -4.54 4.82 17.22 -13.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3099 3.3729 3.5505 4.2461 4.3729 4.546 4.3684 -10.06%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.405 0.29 0.505 0.735 0.99 1.33 1.97 -
P/RPS 0.24 0.18 0.23 0.25 0.31 0.34 0.69 -16.12%
P/EPS 5.26 25.44 -3.66 -5.52 -21.71 27.54 11.38 -12.05%
EY 19.03 3.93 -27.33 -18.11 -4.61 3.63 8.79 13.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.08 0.14 0.17 0.23 0.29 0.45 -14.96%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 29/02/16 27/02/15 27/02/14 26/02/13 27/02/12 28/02/11 -
Price 0.56 0.22 0.47 0.69 0.935 1.43 1.91 -
P/RPS 0.33 0.13 0.21 0.24 0.29 0.37 0.67 -11.12%
P/EPS 7.27 19.30 -3.41 -5.18 -20.50 29.61 11.03 -6.70%
EY 13.76 5.18 -29.36 -19.29 -4.88 3.38 9.06 7.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.06 0.13 0.16 0.21 0.31 0.44 -10.23%

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