[LIONIND] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -81.39%
YoY- 115.81%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,178,458 738,999 976,161 742,000 369,327 346,861 219,163 32.34%
PBT 15,058 19,815 88,991 8,446 -33,320 -12,619 -5,760 -
Tax -13,456 11,483 -26,354 -3,297 750 12,619 5,760 -
NP 1,602 31,298 62,637 5,149 -32,570 0 0 -
-
NP to SH 12,442 35,323 62,637 5,149 -32,570 -13,892 -5,515 -
-
Tax Rate 89.36% -57.95% 29.61% 39.04% - - - -
Total Cost 1,176,856 707,701 913,524 736,851 401,897 346,861 219,163 32.31%
-
Net Worth 2,173,855 2,696,252 1,939,902 1,490,500 415,282 611,485 1,097,069 12.06%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 2,173,855 2,696,252 1,939,902 1,490,500 415,282 611,485 1,097,069 12.06%
NOSH 698,988 696,706 683,064 677,500 593,260 593,675 593,010 2.77%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.14% 4.24% 6.42% 0.69% -8.82% 0.00% 0.00% -
ROE 0.57% 1.31% 3.23% 0.35% -7.84% -2.27% -0.50% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 168.59 106.07 142.91 109.52 62.25 58.43 36.96 28.76%
EPS 1.78 5.07 9.17 0.76 -5.49 -2.34 -0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.11 3.87 2.84 2.20 0.70 1.03 1.85 9.03%
Adjusted Per Share Value based on latest NOSH - 677,500
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 163.70 102.65 135.60 103.07 51.30 48.18 30.44 32.34%
EPS 1.73 4.91 8.70 0.72 -4.52 -1.93 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0196 3.7453 2.6946 2.0704 0.5769 0.8494 1.5239 12.06%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.03 0.50 1.77 0.51 0.35 0.28 0.30 -
P/RPS 0.61 0.47 1.24 0.47 0.56 0.48 0.81 -4.61%
P/EPS 57.87 9.86 19.30 67.11 -6.38 -11.97 -32.26 -
EY 1.73 10.14 5.18 1.49 -15.69 -8.36 -3.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.13 0.62 0.23 0.50 0.27 0.16 12.81%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 23/02/06 21/02/05 27/02/04 24/02/03 21/02/02 23/02/01 -
Price 1.66 0.71 1.52 0.62 0.41 0.28 0.33 -
P/RPS 0.98 0.67 1.06 0.57 0.66 0.48 0.89 1.61%
P/EPS 93.26 14.00 16.58 81.58 -7.47 -11.97 -35.48 -
EY 1.07 7.14 6.03 1.23 -13.39 -8.36 -2.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.18 0.54 0.28 0.59 0.27 0.18 19.71%

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