[LIONIND] YoY Quarter Result on 31-Dec-2005 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 279.8%
YoY- -43.61%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,151,457 1,630,411 1,178,458 738,999 976,161 742,000 369,327 20.84%
PBT -122,039 124,399 15,058 19,815 88,991 8,446 -33,320 24.13%
Tax 107,362 -3,239 -13,456 11,483 -26,354 -3,297 750 128.54%
NP -14,677 121,160 1,602 31,298 62,637 5,149 -32,570 -12.42%
-
NP to SH -45,957 125,449 12,442 35,323 62,637 5,149 -32,570 5.90%
-
Tax Rate - 2.60% 89.36% -57.95% 29.61% 39.04% - -
Total Cost 1,166,134 1,509,251 1,176,856 707,701 913,524 736,851 401,897 19.40%
-
Net Worth 3,042,424 2,333,110 2,173,855 2,696,252 1,939,902 1,490,500 415,282 39.32%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 3,042,424 2,333,110 2,173,855 2,696,252 1,939,902 1,490,500 415,282 39.32%
NOSH 712,511 709,152 698,988 696,706 683,064 677,500 593,260 3.09%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -1.27% 7.43% 0.14% 4.24% 6.42% 0.69% -8.82% -
ROE -1.51% 5.38% 0.57% 1.31% 3.23% 0.35% -7.84% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 161.61 229.91 168.59 106.07 142.91 109.52 62.25 17.21%
EPS -6.45 17.69 1.78 5.07 9.17 0.76 -5.49 2.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.27 3.29 3.11 3.87 2.84 2.20 0.70 35.13%
Adjusted Per Share Value based on latest NOSH - 696,706
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 169.17 239.53 173.13 108.57 143.41 109.01 54.26 20.84%
EPS -6.75 18.43 1.83 5.19 9.20 0.76 -4.79 5.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4698 3.4277 3.1937 3.9612 2.85 2.1898 0.6101 39.32%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.68 2.16 1.03 0.50 1.77 0.51 0.35 -
P/RPS 0.42 0.94 0.61 0.47 1.24 0.47 0.56 -4.67%
P/EPS -10.54 12.21 57.87 9.86 19.30 67.11 -6.38 8.71%
EY -9.49 8.19 1.73 10.14 5.18 1.49 -15.69 -8.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.66 0.33 0.13 0.62 0.23 0.50 -17.28%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 27/02/08 26/02/07 23/02/06 21/02/05 27/02/04 24/02/03 -
Price 0.63 2.00 1.66 0.71 1.52 0.62 0.41 -
P/RPS 0.39 0.87 0.98 0.67 1.06 0.57 0.66 -8.38%
P/EPS -9.77 11.31 93.26 14.00 16.58 81.58 -7.47 4.57%
EY -10.24 8.85 1.07 7.14 6.03 1.23 -13.39 -4.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.61 0.53 0.18 0.54 0.28 0.59 -20.39%

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