[LIONIND] YoY Quarter Result on 30-Jun-2008 [#4]

Stock

[LIONIND] LION INDUSTRIES CORPORATION

Announcement Date

28-Aug-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Jun-2008 [#4]

Profit Trend

QoQ- 126.17%

YoY- 3852.02%

Quarter Report

LIONIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Quarter Result
Revenue	1,481,716	1,114,468	835,413	2,178,260	1,201,919	968,680	951,465	7.65%
YoY %	32.95%	33.40%	-61.65%	81.23%	24.08%	1.81%	-	-
Horiz. %	155.73%	117.13%	87.80%	228.94%	126.32%	101.81%	100.00%	-
PBT	59,661	165,504	-78,001	486,995	42,076	-71,893	-37,671	-
YoY %	-63.95%	312.18%	-116.02%	1,057.42%	158.53%	-90.84%	-	-
Horiz. %	-158.37%	-439.34%	207.06%	-1,292.76%	-111.69%	190.84%	100.00%	-
Tax	-12,165	-32,221	2,207	-27,013	-29,363	76,416	24,536	-
YoY %	62.25%	-1,559.95%	108.17%	8.00%	-138.43%	211.44%	-	-
Horiz. %	-49.58%	-131.32%	8.99%	-110.10%	-119.67%	311.44%	100.00%	-
NP	47,496	133,283	-75,794	459,982	12,713	4,523	-13,135	-
YoY %	-64.36%	275.85%	-116.48%	3,518.20%	181.07%	134.43%	-	-
Horiz. %	-361.60%	-1,014.72%	577.04%	-3,501.96%	-96.79%	-34.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,989	119,593	-80,377	454,166	11,492	13,169	-14,967	-
YoY %	-62.38%	248.79%	-117.70%	3,852.02%	-12.73%	187.99%	-	-
Horiz. %	-300.59%	-799.04%	537.03%	-3,034.45%	-76.78%	-87.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.39%	19.47%	-	5.55%	69.79%	-	-	-
YoY %	4.73%	0.00%	-	-92.05%	0.00%	-	-	-
Horiz. %	29.22%	27.90%	-	7.95%	100.00%	-	-	-
Total Cost	1,434,220	981,185	911,207	1,718,278	1,189,206	964,157	964,600	6.83%
YoY %	46.17%	7.68%	-46.97%	44.49%	23.34%	-0.05%	-	-
Horiz. %	148.69%	101.72%	94.46%	178.13%	123.28%	99.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,253,835	3,037,563	2,731,513	2,847,132	2,113,597	1,987,801	1,996,342	8.47%
YoY %	7.12%	11.20%	-4.06%	34.71%	6.33%	-0.43%	-	-
Horiz. %	162.99%	152.16%	136.83%	142.62%	105.87%	99.57%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	28,668	7,147	7,131	7,117	7,045	3,487	6,980	26.53%
YoY %	301.12%	0.22%	0.20%	1.02%	102.04%	-50.04%	-	-
Horiz. %	410.72%	102.39%	102.16%	101.96%	100.93%	49.96%	100.00%	-
Div Payout %	63.72%	5.98%	0.00%	1.57%	61.31%	26.48%	0.00%	-
YoY %	965.55%	0.00%	0.00%	-97.44%	131.53%	0.00%	-	-
Horiz. %	240.63%	22.58%	0.00%	5.93%	231.53%	100.00%	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	3,253,835	3,037,563	2,731,513	2,847,132	2,113,597	1,987,801	1,996,342	8.47%
YoY %	7.12%	11.20%	-4.06%	34.71%	6.33%	-0.43%	-	-
Horiz. %	162.99%	152.16%	136.83%	142.62%	105.87%	99.57%	100.00%	-
NOSH	716,703	714,720	713,188	711,783	704,532	697,474	698,021	0.44%
YoY %	0.28%	0.21%	0.20%	1.03%	1.01%	-0.08%	-	-
Horiz. %	102.68%	102.39%	102.17%	101.97%	100.93%	99.92%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	3.21%	11.96%	-9.07%	21.12%	1.06%	0.47%	-1.38%	-
YoY %	-73.16%	231.86%	-142.95%	1,892.45%	125.53%	134.06%	-	-
Horiz. %	-232.61%	-866.67%	657.25%	-1,530.43%	-76.81%	-34.06%	100.00%	-
ROE	1.38%	3.94%	-2.94%	15.95%	0.54%	0.66%	-0.75%	-
YoY %	-64.97%	234.01%	-118.43%	2,853.70%	-18.18%	188.00%	-	-
Horiz. %	-184.00%	-525.33%	392.00%	-2,126.67%	-72.00%	-88.00%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	206.74	155.93	117.14	306.03	170.60	138.88	136.31	7.18%
YoY %	32.59%	33.11%	-61.72%	79.38%	22.84%	1.89%	-	-
Horiz. %	151.67%	114.39%	85.94%	224.51%	125.16%	101.89%	100.00%	-
EPS	6.28	16.74	-11.27	63.80	1.64	1.89	-2.15	-
YoY %	-62.49%	248.54%	-117.66%	3,790.24%	-13.23%	187.91%	-	-
Horiz. %	-292.09%	-778.60%	524.19%	-2,967.44%	-76.28%	-87.91%	100.00%	-
DPS	4.00	1.00	1.00	1.00	1.00	0.50	1.00	25.97%
YoY %	300.00%	0.00%	0.00%	0.00%	100.00%	-50.00%	-	-
Horiz. %	400.00%	100.00%	100.00%	100.00%	100.00%	50.00%	100.00%	-
NAPS	4.54	4.25	3.83	4.00	3.00	2.85	2.86	8.00%
YoY %	6.82%	10.97%	-4.25%	33.33%	5.26%	-0.35%	-	-
Horiz. %	158.74%	148.60%	133.92%	139.86%	104.90%	99.65%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 711,783
RPS	205.82	154.81	116.04	302.57	166.95	134.56	132.16	7.65%
YoY %	32.95%	33.41%	-61.65%	81.23%	24.07%	1.82%	-	-
Horiz. %	155.74%	117.14%	87.80%	228.94%	126.32%	101.82%	100.00%	-
EPS	6.25	16.61	-11.16	63.09	1.60	1.83	-2.08	-
YoY %	-62.37%	248.84%	-117.69%	3,843.12%	-12.57%	187.98%	-	-
Horiz. %	-300.48%	-798.56%	536.54%	-3,033.17%	-76.92%	-87.98%	100.00%	-
DPS	3.98	0.99	0.99	0.99	0.98	0.48	0.97	26.51%
YoY %	302.02%	0.00%	0.00%	1.02%	104.17%	-50.52%	-	-
Horiz. %	410.31%	102.06%	102.06%	102.06%	101.03%	49.48%	100.00%	-
NAPS	4.5198	4.2194	3.7942	3.9549	2.9359	2.7612	2.773	8.47%
YoY %	7.12%	11.21%	-4.06%	34.71%	6.33%	-0.43%	-	-
Horiz. %	162.99%	152.16%	136.83%	142.62%	105.87%	99.57%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	1.88	1.41	1.25	2.61	1.74	0.95	1.23	-
P/RPS	0.91	0.90	1.07	0.85	1.02	0.68	0.90	0.18%
YoY %	1.11%	-15.89%	25.88%	-16.67%	50.00%	-24.44%	-	-
Horiz. %	101.11%	100.00%	118.89%	94.44%	113.33%	75.56%	100.00%	-
P/EPS	29.95	8.43	-11.09	4.09	106.67	50.32	-57.36	-
YoY %	255.28%	176.01%	-371.15%	-96.17%	111.98%	187.73%	-	-
Horiz. %	-52.21%	-14.70%	19.33%	-7.13%	-185.97%	-87.73%	100.00%	-
EY	3.34	11.87	-9.02	24.45	0.94	1.99	-1.74	-
YoY %	-71.86%	231.60%	-136.89%	2,501.06%	-52.76%	214.37%	-	-
Horiz. %	-191.95%	-682.18%	518.39%	-1,405.17%	-54.02%	-114.37%	100.00%	-
DY	2.13	0.71	0.80	0.38	0.57	0.53	0.81	17.47%
YoY %	200.00%	-11.25%	110.53%	-33.33%	7.55%	-34.57%	-	-
Horiz. %	262.96%	87.65%	98.77%	46.91%	70.37%	65.43%	100.00%	-
P/NAPS	0.41	0.33	0.33	0.65	0.58	0.33	0.43	-0.79%
YoY %	24.24%	0.00%	-49.23%	12.07%	75.76%	-23.26%	-	-
Horiz. %	95.35%	76.74%	76.74%	151.16%	134.88%	76.74%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	26/08/11	25/08/10	28/08/09	28/08/08	29/08/07	16/08/06	23/08/05	-
Price	1.52	1.64	1.56	1.95	1.72	0.81	1.07	-
P/RPS	0.74	1.05	1.33	0.64	1.01	0.58	0.78	-0.87%
YoY %	-29.52%	-21.05%	107.81%	-36.63%	74.14%	-25.64%	-	-
Horiz. %	94.87%	134.62%	170.51%	82.05%	129.49%	74.36%	100.00%	-
P/EPS	24.21	9.80	-13.84	3.06	105.45	42.90	-49.90	-
YoY %	147.04%	170.81%	-552.29%	-97.10%	145.80%	185.97%	-	-
Horiz. %	-48.52%	-19.64%	27.74%	-6.13%	-211.32%	-85.97%	100.00%	-
EY	4.13	10.20	-7.22	32.72	0.95	2.33	-2.00	-
YoY %	-59.51%	241.27%	-122.07%	3,344.21%	-59.23%	216.50%	-	-
Horiz. %	-206.50%	-510.00%	361.00%	-1,636.00%	-47.50%	-116.50%	100.00%	-
DY	2.63	0.61	0.64	0.51	0.58	0.62	0.93	18.90%
YoY %	331.15%	-4.69%	25.49%	-12.07%	-6.45%	-33.33%	-	-
Horiz. %	282.80%	65.59%	68.82%	54.84%	62.37%	66.67%	100.00%	-
P/NAPS	0.33	0.39	0.41	0.49	0.57	0.28	0.37	-1.88%
YoY %	-15.38%	-4.88%	-16.33%	-14.04%	103.57%	-24.32%	-	-
Horiz. %	89.19%	105.41%	110.81%	132.43%	154.05%	75.68%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos