[LIONIND] YoY Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
06-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 302.15%
YoY- 257.16%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 2,255,253 3,013,691 2,561,173 1,250,618 983,880 678,021 742,032 20.34%
PBT -74,204 433,932 462,902 86,813 -53,630 -28,169 2,366 -
Tax 36,781 -91,400 -192,323 516 53,630 28,169 -2 -
NP -37,423 342,532 270,579 87,329 0 0 2,364 -
-
NP to SH -23,438 342,532 270,579 87,329 -55,568 -28,574 2,364 -
-
Tax Rate - 21.06% 41.55% -0.59% - - 0.08% -
Total Cost 2,292,676 2,671,159 2,290,594 1,163,289 983,880 678,021 739,668 20.73%
-
Net Worth 2,148,483 1,986,288 1,752,243 1,017,425 581,801 1,084,863 1,181,999 10.46%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 2,148,483 1,986,288 1,752,243 1,017,425 581,801 1,084,863 1,181,999 10.46%
NOSH 697,559 684,927 679,164 471,030 593,675 592,821 590,999 2.80%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -1.66% 11.37% 10.56% 6.98% 0.00% 0.00% 0.32% -
ROE -1.09% 17.24% 15.44% 8.58% -9.55% -2.63% 0.20% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 323.31 440.00 377.11 265.51 165.73 114.37 125.56 17.06%
EPS -3.36 50.01 39.84 18.54 -9.36 -4.82 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.08 2.90 2.58 2.16 0.98 1.83 2.00 7.45%
Adjusted Per Share Value based on latest NOSH - 523,162
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 331.33 442.75 376.27 183.73 144.55 99.61 109.02 20.34%
EPS -3.44 50.32 39.75 12.83 -8.16 -4.20 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1564 2.9181 2.5743 1.4947 0.8548 1.5938 1.7365 10.46%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.75 1.34 0.99 0.51 0.27 0.26 1.08 -
P/RPS 0.23 0.30 0.26 0.19 0.16 0.23 0.86 -19.72%
P/EPS -22.32 2.68 2.48 2.75 -2.88 -5.39 270.00 -
EY -4.48 37.32 40.24 36.35 -34.67 -18.54 0.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.46 0.38 0.24 0.28 0.14 0.54 -12.63%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 27/05/05 21/05/04 06/05/03 16/05/02 22/05/01 19/05/00 -
Price 1.22 1.27 0.95 0.47 0.36 0.28 0.91 -
P/RPS 0.38 0.29 0.25 0.18 0.22 0.24 0.72 -10.09%
P/EPS -36.31 2.54 2.38 2.54 -3.85 -5.81 227.50 -
EY -2.75 39.38 41.94 39.45 -26.00 -17.21 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.37 0.22 0.37 0.15 0.46 -2.30%

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