[LIONIND] YoY Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 724.41%
YoY- 209.84%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 3,584,272 2,255,253 3,013,691 2,561,173 1,250,618 983,880 678,021 31.96%
PBT 236,676 -74,204 433,932 462,902 86,813 -53,630 -28,169 -
Tax -49,475 36,781 -91,400 -192,323 516 53,630 28,169 -
NP 187,201 -37,423 342,532 270,579 87,329 0 0 -
-
NP to SH 201,215 -23,438 342,532 270,579 87,329 -55,568 -28,574 -
-
Tax Rate 20.90% - 21.06% 41.55% -0.59% - - -
Total Cost 3,397,071 2,292,676 2,671,159 2,290,594 1,163,289 983,880 678,021 30.79%
-
Net Worth 2,119,520 2,148,483 1,986,288 1,752,243 1,017,425 581,801 1,084,863 11.80%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 2,119,520 2,148,483 1,986,288 1,752,243 1,017,425 581,801 1,084,863 11.80%
NOSH 697,210 697,559 684,927 679,164 471,030 593,675 592,821 2.73%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.22% -1.66% 11.37% 10.56% 6.98% 0.00% 0.00% -
ROE 9.49% -1.09% 17.24% 15.44% 8.58% -9.55% -2.63% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 514.09 323.31 440.00 377.11 265.51 165.73 114.37 28.45%
EPS 28.86 -3.36 50.01 39.84 18.54 -9.36 -4.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.04 3.08 2.90 2.58 2.16 0.98 1.83 8.82%
Adjusted Per Share Value based on latest NOSH - 679,308
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 526.58 331.33 442.75 376.27 183.73 144.55 99.61 31.96%
EPS 29.56 -3.44 50.32 39.75 12.83 -8.16 -4.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1139 3.1564 2.9181 2.5743 1.4947 0.8548 1.5938 11.80%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.60 0.75 1.34 0.99 0.51 0.27 0.26 -
P/RPS 0.31 0.23 0.30 0.26 0.19 0.16 0.23 5.09%
P/EPS 5.54 -22.32 2.68 2.48 2.75 -2.88 -5.39 -
EY 18.04 -4.48 37.32 40.24 36.35 -34.67 -18.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.24 0.46 0.38 0.24 0.28 0.14 24.82%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 31/05/06 27/05/05 21/05/04 06/05/03 16/05/02 22/05/01 -
Price 2.06 1.22 1.27 0.95 0.47 0.36 0.28 -
P/RPS 0.40 0.38 0.29 0.25 0.18 0.22 0.24 8.88%
P/EPS 7.14 -36.31 2.54 2.38 2.54 -3.85 -5.81 -
EY 14.01 -2.75 39.38 41.94 39.45 -26.00 -17.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.40 0.44 0.37 0.22 0.37 0.15 28.63%

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