[LIONIND] YoY Quarter Result on 30-Jun-2013 [#4]

Stock

[LIONIND] LION INDUSTRIES CORPORATION

Announcement Date

29-Aug-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

30-Jun-2013 [#4]

Profit Trend

QoQ- -204.42%

YoY- 43.02%

Quarter Report

LIONIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Quarter Result
Revenue	648,680	524,986	1,213,060	1,238,800	1,455,366	1,481,716	1,114,468	-8.61%
YoY %	23.56%	-56.72%	-2.08%	-14.88%	-1.78%	32.95%	-	-
Horiz. %	58.21%	47.11%	108.85%	111.16%	130.59%	132.95%	100.00%	-
PBT	-743,994	-144,201	-491,756	-44,722	-76,678	59,661	165,504	-
YoY %	-415.94%	70.68%	-999.58%	41.68%	-228.52%	-63.95%	-	-
Horiz. %	-449.53%	-87.13%	-297.13%	-27.02%	-46.33%	36.05%	100.00%	-
Tax	-42,190	12,289	1,085	-1,478	-2,239	-12,165	-32,221	4.59%
YoY %	-443.32%	1,032.63%	173.41%	33.99%	81.59%	62.25%	-	-
Horiz. %	130.94%	-38.14%	-3.37%	4.59%	6.95%	37.75%	100.00%	-
NP	-786,184	-131,912	-490,671	-46,200	-78,917	47,496	133,283	-
YoY %	-495.99%	73.12%	-962.06%	41.46%	-266.16%	-64.36%	-	-
Horiz. %	-589.86%	-98.97%	-368.14%	-34.66%	-59.21%	35.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-689,310	-115,070	-419,120	-42,514	-74,613	44,989	119,593	-
YoY %	-499.04%	72.54%	-885.84%	43.02%	-265.85%	-62.38%	-	-
Horiz. %	-576.38%	-96.22%	-350.46%	-35.55%	-62.39%	37.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	-	20.39%	19.47%	-
YoY %	-	-	-	-	-	4.73%	-	-
Horiz. %	-	-	-	-	-	104.73%	100.00%	-
Total Cost	1,434,864	656,898	1,703,731	1,285,000	1,534,283	1,434,220	981,185	6.53%
YoY %	118.43%	-61.44%	32.59%	-16.25%	6.98%	46.17%	-	-
Horiz. %	146.24%	66.95%	173.64%	130.96%	156.37%	146.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,609,929	2,404,103	2,647,850	3,149,185	3,193,376	3,253,835	3,037,563	-10.03%
YoY %	-33.03%	-9.21%	-15.92%	-1.38%	-1.86%	7.12%	-	-
Horiz. %	53.00%	79.15%	87.17%	103.67%	105.13%	107.12%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	-	-	-	7,173	7,176	28,668	7,147	-
YoY %	-	-	-	-0.04%	-74.97%	301.12%	-	-
Horiz. %	-	-	-	100.36%	100.41%	401.12%	100.00%	-
Div Payout %	-	-	-	0.00%	0.00%	63.72%	5.98%	-
YoY %	-	-	-	0.00%	0.00%	965.55%	-	-
Horiz. %	-	-	-	0.00%	0.00%	1,065.55%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	1,609,929	2,404,103	2,647,850	3,149,185	3,193,376	3,253,835	3,037,563	-10.03%
YoY %	-33.03%	-9.21%	-15.92%	-1.38%	-1.86%	7.12%	-	-
Horiz. %	53.00%	79.15%	87.17%	103.67%	105.13%	107.12%	100.00%	-
NOSH	699,969	715,506	717,574	717,354	717,612	716,703	714,720	-0.34%
YoY %	-2.17%	-0.29%	0.03%	-0.04%	0.13%	0.28%	-	-
Horiz. %	97.94%	100.11%	100.40%	100.37%	100.40%	100.28%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	-121.20%	-25.13%	-40.45%	-3.73%	-5.42%	3.21%	11.96%	-
YoY %	-382.29%	37.87%	-984.45%	31.18%	-268.85%	-73.16%	-	-
Horiz. %	-1,013.38%	-210.12%	-338.21%	-31.19%	-45.32%	26.84%	100.00%	-
ROE	-42.82%	-4.79%	-15.83%	-1.35%	-2.34%	1.38%	3.94%	-
YoY %	-793.95%	69.74%	-1,072.59%	42.31%	-269.57%	-64.97%	-	-
Horiz. %	-1,086.80%	-121.57%	-401.78%	-34.26%	-59.39%	35.03%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	92.67	73.37	169.05	172.69	202.81	206.74	155.93	-8.30%
YoY %	26.31%	-56.60%	-2.11%	-14.85%	-1.90%	32.59%	-	-
Horiz. %	59.43%	47.05%	108.41%	110.75%	130.06%	132.59%	100.00%	-
EPS	-98.47	-16.08	-58.41	-5.92	-10.40	6.28	16.74	-
YoY %	-512.38%	72.47%	-886.66%	43.08%	-265.61%	-62.49%	-	-
Horiz. %	-588.23%	-96.06%	-348.92%	-35.36%	-62.13%	37.51%	100.00%	-
DPS	0.00	0.00	0.00	1.00	1.00	4.00	1.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-75.00%	300.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	100.00%	100.00%	400.00%	100.00%	-
NAPS	2.30	3.36	3.69	4.39	4.45	4.54	4.25	-9.71%
YoY %	-31.55%	-8.94%	-15.95%	-1.35%	-1.98%	6.82%	-	-
Horiz. %	54.12%	79.06%	86.82%	103.29%	104.71%	106.82%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 717,354
RPS	90.11	72.92	168.50	172.08	202.16	205.82	154.81	-8.61%
YoY %	23.57%	-56.72%	-2.08%	-14.88%	-1.78%	32.95%	-	-
Horiz. %	58.21%	47.10%	108.84%	111.16%	130.59%	132.95%	100.00%	-
EPS	-95.75	-15.98	-58.22	-5.91	-10.36	6.25	16.61	-
YoY %	-499.19%	72.55%	-885.11%	42.95%	-265.76%	-62.37%	-	-
Horiz. %	-576.46%	-96.21%	-350.51%	-35.58%	-62.37%	37.63%	100.00%	-
DPS	0.00	0.00	0.00	1.00	1.00	3.98	0.99	-
YoY %	0.00%	0.00%	0.00%	0.00%	-74.87%	302.02%	-	-
Horiz. %	0.00%	0.00%	0.00%	101.01%	101.01%	402.02%	100.00%	-
NAPS	2.2363	3.3395	3.678	4.3744	4.4358	4.5198	4.2194	-10.03%
YoY %	-33.03%	-9.20%	-15.92%	-1.38%	-1.86%	7.12%	-	-
Horiz. %	53.00%	79.15%	87.17%	103.67%	105.13%	107.12%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	0.32	0.35	0.64	0.98	1.22	1.88	1.41	-
P/RPS	0.35	0.48	0.38	0.57	0.60	0.91	0.90	-14.55%
YoY %	-27.08%	26.32%	-33.33%	-5.00%	-34.07%	1.11%	-	-
Horiz. %	38.89%	53.33%	42.22%	63.33%	66.67%	101.11%	100.00%	-
P/EPS	-0.32	-2.18	-1.10	-16.54	-11.73	29.95	8.43	-
YoY %	85.32%	-98.18%	93.35%	-41.01%	-139.17%	255.28%	-	-
Horiz. %	-3.80%	-25.86%	-13.05%	-196.20%	-139.15%	355.28%	100.00%	-
EY	-307.74	-45.95	-91.26	-6.05	-8.52	3.34	11.87	-
YoY %	-569.73%	49.65%	-1,408.43%	28.99%	-355.09%	-71.86%	-	-
Horiz. %	-2,592.59%	-387.11%	-768.83%	-50.97%	-71.78%	28.14%	100.00%	-
DY	0.00	0.00	0.00	1.02	0.82	2.13	0.71	-
YoY %	0.00%	0.00%	0.00%	24.39%	-61.50%	200.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	143.66%	115.49%	300.00%	100.00%	-
P/NAPS	0.14	0.10	0.17	0.22	0.27	0.41	0.33	-13.30%
YoY %	40.00%	-41.18%	-22.73%	-18.52%	-34.15%	24.24%	-	-
Horiz. %	42.42%	30.30%	51.52%	66.67%	81.82%	124.24%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	25/08/16	27/08/15	28/08/14	29/08/13	27/08/12	26/08/11	25/08/10	-
Price	0.325	0.29	0.705	0.905	1.17	1.52	1.64	-
P/RPS	0.35	0.40	0.42	0.52	0.58	0.74	1.05	-16.71%
YoY %	-12.50%	-4.76%	-19.23%	-10.34%	-21.62%	-29.52%	-	-
Horiz. %	33.33%	38.10%	40.00%	49.52%	55.24%	70.48%	100.00%	-
P/EPS	-0.33	-1.80	-1.21	-15.27	-11.25	24.21	9.80	-
YoY %	81.67%	-48.76%	92.08%	-35.73%	-146.47%	147.04%	-	-
Horiz. %	-3.37%	-18.37%	-12.35%	-155.82%	-114.80%	247.04%	100.00%	-
EY	-303.01	-55.46	-82.85	-6.55	-8.89	4.13	10.20	-
YoY %	-446.36%	33.06%	-1,164.89%	26.32%	-315.25%	-59.51%	-	-
Horiz. %	-2,970.69%	-543.73%	-812.25%	-64.22%	-87.16%	40.49%	100.00%	-
DY	0.00	0.00	0.00	1.10	0.85	2.63	0.61	-
YoY %	0.00%	0.00%	0.00%	29.41%	-67.68%	331.15%	-	-
Horiz. %	0.00%	0.00%	0.00%	180.33%	139.34%	431.15%	100.00%	-
P/NAPS	0.14	0.09	0.19	0.21	0.26	0.33	0.39	-15.68%
YoY %	55.56%	-52.63%	-9.52%	-19.23%	-21.21%	-15.38%	-	-
Horiz. %	35.90%	23.08%	48.72%	53.85%	66.67%	84.62%	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