[LIONIND] YoY Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 25.72%
YoY- 958.5%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 3,357,422 3,583,843 4,761,897 3,584,272 2,255,253 3,013,691 2,561,173 4.61%
PBT 300,686 -296,766 406,554 236,676 -74,204 433,932 462,902 -6.93%
Tax -16,799 129,782 -24,444 -49,475 36,781 -91,400 -192,323 -33.37%
NP 283,887 -166,984 382,110 187,201 -37,423 342,532 270,579 0.80%
-
NP to SH 241,876 -197,921 390,038 201,215 -23,438 342,532 270,579 -1.85%
-
Tax Rate 5.59% - 6.01% 20.90% - 21.06% 41.55% -
Total Cost 3,073,535 3,750,827 4,379,787 3,397,071 2,292,676 2,671,159 2,290,594 5.01%
-
Net Worth 2,917,348 2,794,849 2,529,861 2,119,520 2,148,483 1,986,288 1,752,243 8.86%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 2,917,348 2,794,849 2,529,861 2,119,520 2,148,483 1,986,288 1,752,243 8.86%
NOSH 713,288 712,971 708,644 697,210 697,559 684,927 679,164 0.82%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.46% -4.66% 8.02% 5.22% -1.66% 11.37% 10.56% -
ROE 8.29% -7.08% 15.42% 9.49% -1.09% 17.24% 15.44% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 470.70 502.66 671.97 514.09 323.31 440.00 377.11 3.76%
EPS 33.91 -27.76 55.04 28.86 -3.36 50.01 39.84 -2.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.09 3.92 3.57 3.04 3.08 2.90 2.58 7.97%
Adjusted Per Share Value based on latest NOSH - 697,847
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 466.37 497.82 661.46 497.88 313.27 418.62 355.76 4.61%
EPS 33.60 -27.49 54.18 27.95 -3.26 47.58 37.59 -1.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0524 3.8822 3.5141 2.9442 2.9844 2.7591 2.434 8.86%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.74 0.61 1.80 1.60 0.75 1.34 0.99 -
P/RPS 0.37 0.12 0.27 0.31 0.23 0.30 0.26 6.05%
P/EPS 5.13 -2.20 3.27 5.54 -22.32 2.68 2.48 12.87%
EY 19.49 -45.51 30.58 18.04 -4.48 37.32 40.24 -11.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.16 0.50 0.53 0.24 0.46 0.38 2.08%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 28/05/09 30/05/08 23/05/07 31/05/06 27/05/05 21/05/04 -
Price 1.50 1.35 2.87 2.06 1.22 1.27 0.95 -
P/RPS 0.32 0.27 0.43 0.40 0.38 0.29 0.25 4.19%
P/EPS 4.42 -4.86 5.21 7.14 -36.31 2.54 2.38 10.86%
EY 22.61 -20.56 19.18 14.01 -2.75 39.38 41.94 -9.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.80 0.68 0.40 0.44 0.37 0.00%

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