[LIONIND] YoY Quarter Result on 31-Dec-2007 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 96.69%
YoY- 908.27%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,114,946 1,182,369 1,151,457 1,630,411 1,178,458 738,999 976,161 2.23%
PBT 10,024 112,464 -122,039 124,399 15,058 19,815 88,991 -30.49%
Tax 181,332 -12,659 107,362 -3,239 -13,456 11,483 -26,354 -
NP 191,356 99,805 -14,677 121,160 1,602 31,298 62,637 20.44%
-
NP to SH 142,781 83,472 -45,957 125,449 12,442 35,323 62,637 14.71%
-
Tax Rate -1,808.98% 11.26% - 2.60% 89.36% -57.95% 29.61% -
Total Cost 923,590 1,082,564 1,166,134 1,509,251 1,176,856 707,701 913,524 0.18%
-
Net Worth 3,145,050 2,832,340 3,042,424 2,333,110 2,173,855 2,696,252 1,939,902 8.38%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 3,145,050 2,832,340 3,042,424 2,333,110 2,173,855 2,696,252 1,939,902 8.38%
NOSH 716,412 713,435 712,511 709,152 698,988 696,706 683,064 0.79%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 17.16% 8.44% -1.27% 7.43% 0.14% 4.24% 6.42% -
ROE 4.54% 2.95% -1.51% 5.38% 0.57% 1.31% 3.23% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 155.63 165.73 161.61 229.91 168.59 106.07 142.91 1.43%
EPS 19.93 11.70 -6.45 17.69 1.78 5.07 9.17 13.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.39 3.97 4.27 3.29 3.11 3.87 2.84 7.52%
Adjusted Per Share Value based on latest NOSH - 709,152
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 163.80 173.71 169.17 239.53 173.13 108.57 143.41 2.23%
EPS 20.98 12.26 -6.75 18.43 1.83 5.19 9.20 14.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6205 4.1611 4.4698 3.4277 3.1937 3.9612 2.85 8.38%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.97 1.37 0.68 2.16 1.03 0.50 1.77 -
P/RPS 1.27 0.83 0.42 0.94 0.61 0.47 1.24 0.39%
P/EPS 9.88 11.71 -10.54 12.21 57.87 9.86 19.30 -10.55%
EY 10.12 8.54 -9.49 8.19 1.73 10.14 5.18 11.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.16 0.66 0.33 0.13 0.62 -5.19%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 27/02/09 27/02/08 26/02/07 23/02/06 21/02/05 -
Price 1.91 1.65 0.63 2.00 1.66 0.71 1.52 -
P/RPS 1.23 1.00 0.39 0.87 0.98 0.67 1.06 2.50%
P/EPS 9.58 14.10 -9.77 11.31 93.26 14.00 16.58 -8.73%
EY 10.43 7.09 -10.24 8.85 1.07 7.14 6.03 9.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.15 0.61 0.53 0.18 0.54 -3.35%

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