[LIONIND] YoY Quarter Result on 31-Dec-2008 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -142.59%
YoY- -136.63%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,459,594 1,114,946 1,182,369 1,151,457 1,630,411 1,178,458 738,999 12.00%
PBT 16,374 10,024 112,464 -122,039 124,399 15,058 19,815 -3.12%
Tax -677 181,332 -12,659 107,362 -3,239 -13,456 11,483 -
NP 15,697 191,356 99,805 -14,677 121,160 1,602 31,298 -10.85%
-
NP to SH 7,027 142,781 83,472 -45,957 125,449 12,442 35,323 -23.58%
-
Tax Rate 4.13% -1,808.98% 11.26% - 2.60% 89.36% -57.95% -
Total Cost 1,443,897 923,590 1,082,564 1,166,134 1,509,251 1,176,856 707,701 12.61%
-
Net Worth 3,269,706 3,145,050 2,832,340 3,042,424 2,333,110 2,173,855 2,696,252 3.26%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 3,269,706 3,145,050 2,832,340 3,042,424 2,333,110 2,173,855 2,696,252 3.26%
NOSH 717,040 716,412 713,435 712,511 709,152 698,988 696,706 0.48%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 1.08% 17.16% 8.44% -1.27% 7.43% 0.14% 4.24% -
ROE 0.21% 4.54% 2.95% -1.51% 5.38% 0.57% 1.31% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 203.56 155.63 165.73 161.61 229.91 168.59 106.07 11.47%
EPS 0.98 19.93 11.70 -6.45 17.69 1.78 5.07 -23.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.56 4.39 3.97 4.27 3.29 3.11 3.87 2.77%
Adjusted Per Share Value based on latest NOSH - 712,511
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 214.44 163.80 173.71 169.17 239.53 173.13 108.57 12.00%
EPS 1.03 20.98 12.26 -6.75 18.43 1.83 5.19 -23.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8037 4.6205 4.1611 4.4698 3.4277 3.1937 3.9612 3.26%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.33 1.97 1.37 0.68 2.16 1.03 0.50 -
P/RPS 0.65 1.27 0.83 0.42 0.94 0.61 0.47 5.55%
P/EPS 135.71 9.88 11.71 -10.54 12.21 57.87 9.86 54.77%
EY 0.74 10.12 8.54 -9.49 8.19 1.73 10.14 -35.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.45 0.35 0.16 0.66 0.33 0.13 14.30%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 28/02/11 25/02/10 27/02/09 27/02/08 26/02/07 23/02/06 -
Price 1.43 1.91 1.65 0.63 2.00 1.66 0.71 -
P/RPS 0.70 1.23 1.00 0.39 0.87 0.98 0.67 0.73%
P/EPS 145.92 9.58 14.10 -9.77 11.31 93.26 14.00 47.77%
EY 0.69 10.43 7.09 -10.24 8.85 1.07 7.14 -32.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.44 0.42 0.15 0.61 0.53 0.18 9.47%

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