[LIONIND] YoY Quarter Result on 31-Mar-2004 [#3]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 4517.56%
YoY- 82.15%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,251,286 781,739 953,470 914,466 488,949 340,720 218,240 33.76%
PBT 59,682 -61,249 68,083 397,035 129,770 -21,637 -17,441 -
Tax -21,078 14,236 -19,369 -159,277 759 21,637 17,441 -
NP 38,604 -47,013 48,714 237,758 130,529 0 0 -
-
NP to SH 41,173 -39,115 48,714 237,758 130,529 -21,417 -17,676 -
-
Tax Rate 35.32% - 28.45% 40.12% -0.58% - - -
Total Cost 1,212,682 828,752 904,756 676,708 358,420 340,720 218,240 33.06%
-
Net Worth 2,121,456 2,147,490 2,009,539 1,752,616 1,130,030 581,403 1,085,472 11.80%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 2,121,456 2,147,490 2,009,539 1,752,616 1,130,030 581,403 1,085,472 11.80%
NOSH 697,847 697,237 692,944 679,308 523,162 593,268 593,154 2.74%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 3.09% -6.01% 5.11% 26.00% 26.70% 0.00% 0.00% -
ROE 1.94% -1.82% 2.42% 13.57% 11.55% -3.68% -1.63% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 179.31 112.12 137.60 134.62 93.46 57.43 36.79 30.19%
EPS 5.90 -5.61 7.03 35.00 24.95 -3.61 -2.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.04 3.08 2.90 2.58 2.16 0.98 1.83 8.82%
Adjusted Per Share Value based on latest NOSH - 679,308
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 173.81 108.59 132.44 127.03 67.92 47.33 30.31 33.76%
EPS 5.72 -5.43 6.77 33.03 18.13 -2.97 -2.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9468 2.983 2.7914 2.4345 1.5697 0.8076 1.5078 11.80%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.60 0.75 1.34 0.99 0.51 0.27 0.26 -
P/RPS 0.89 0.67 0.97 0.74 0.55 0.47 0.71 3.83%
P/EPS 27.12 -13.37 19.06 2.83 2.04 -7.48 -8.72 -
EY 3.69 -7.48 5.25 35.35 48.92 -13.37 -11.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.24 0.46 0.38 0.24 0.28 0.14 24.82%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 31/05/06 27/05/05 21/05/04 06/05/03 16/05/02 22/05/01 -
Price 2.06 1.22 1.27 0.95 0.47 0.36 0.28 -
P/RPS 1.15 1.09 0.92 0.71 0.50 0.63 0.76 7.14%
P/EPS 34.92 -21.75 18.07 2.71 1.88 -9.97 -9.40 -
EY 2.86 -4.60 5.54 36.84 53.09 -10.03 -10.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.40 0.44 0.37 0.22 0.37 0.15 28.63%

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