[LIONIND] YoY TTM Result on 30-Jun-2005 [#4]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -19.75%
YoY- -2.58%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 6,940,157 4,786,191 3,223,933 3,965,156 3,637,868 2,014,549 1,459,299 29.64%
PBT 893,549 278,752 -146,096 396,261 573,777 119,446 -195,824 -
Tax -51,457 -78,838 113,196 -66,864 -237,553 -47,998 4,057 -
NP 842,092 199,914 -32,900 329,397 336,224 71,448 -191,767 -
-
NP to SH 844,204 212,709 -10,269 327,565 336,224 71,448 -191,767 -
-
Tax Rate 5.76% 28.28% - 16.87% 41.40% 40.18% - -
Total Cost 6,098,065 4,586,277 3,256,833 3,635,759 3,301,644 1,943,101 1,651,066 24.30%
-
Net Worth 2,847,132 2,113,597 1,987,801 1,996,342 1,685,296 1,475,780 427,270 37.13%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 7,117 7,045 3,487 6,980 6,795 3,400 593 51.25%
Div Payout % 0.84% 3.31% 0.00% 2.13% 2.02% 4.76% 0.00% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 2,847,132 2,113,597 1,987,801 1,996,342 1,685,296 1,475,780 427,270 37.13%
NOSH 711,783 704,532 697,474 698,021 679,554 680,082 593,431 3.07%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 12.13% 4.18% -1.02% 8.31% 9.24% 3.55% -13.14% -
ROE 29.65% 10.06% -0.52% 16.41% 19.95% 4.84% -44.88% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 975.04 679.34 462.23 568.06 535.33 296.22 245.91 25.78%
EPS 118.60 30.19 -1.47 46.93 49.48 10.51 -32.31 -
DPS 1.00 1.00 0.50 1.00 1.00 0.50 0.10 46.72%
NAPS 4.00 3.00 2.85 2.86 2.48 2.17 0.72 33.04%
Adjusted Per Share Value based on latest NOSH - 698,021
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 1,019.61 703.16 473.64 582.54 534.46 295.97 214.39 29.64%
EPS 124.03 31.25 -1.51 48.12 49.40 10.50 -28.17 -
DPS 1.05 1.04 0.51 1.03 1.00 0.50 0.09 50.54%
NAPS 4.1829 3.1052 2.9204 2.9329 2.4759 2.1681 0.6277 37.13%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.61 1.74 0.95 1.23 0.90 0.50 0.28 -
P/RPS 0.27 0.26 0.21 0.22 0.17 0.17 0.11 16.12%
P/EPS 2.20 5.76 -64.52 2.62 1.82 4.76 -0.87 -
EY 45.44 17.35 -1.55 38.15 54.97 21.01 -115.41 -
DY 0.38 0.57 0.53 0.81 1.11 1.00 0.36 0.90%
P/NAPS 0.65 0.58 0.33 0.43 0.36 0.23 0.39 8.87%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 29/08/07 16/08/06 23/08/05 19/08/04 26/08/03 26/08/02 -
Price 1.95 1.72 0.81 1.07 0.91 0.65 0.34 -
P/RPS 0.20 0.25 0.18 0.19 0.17 0.22 0.14 6.11%
P/EPS 1.64 5.70 -55.02 2.28 1.84 6.19 -1.05 -
EY 60.82 17.55 -1.82 43.86 54.37 16.16 -95.04 -
DY 0.51 0.58 0.62 0.93 1.10 0.77 0.29 9.85%
P/NAPS 0.49 0.57 0.28 0.37 0.37 0.30 0.47 0.69%

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