[LIONIND] YoY TTM Result on 30-Jun-2009 [#4]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -208.61%
YoY- -132.97%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 5,544,080 4,949,134 4,757,077 4,419,256 6,940,157 4,786,191 3,223,933 9.44%
PBT -12,832 105,976 490,476 -374,767 893,549 278,752 -146,096 -33.30%
Tax -17,281 176,096 -73,306 131,989 -51,457 -78,838 113,196 -
NP -30,113 282,072 417,170 -242,778 842,092 199,914 -32,900 -1.46%
-
NP to SH -38,221 232,090 361,469 -278,298 844,204 212,709 -10,269 24.46%
-
Tax Rate - -166.17% 14.95% - 5.76% 28.28% - -
Total Cost 5,574,193 4,667,062 4,339,907 4,662,034 6,098,065 4,586,277 3,256,833 9.36%
-
Net Worth 3,193,376 3,253,835 3,037,563 2,731,513 2,847,132 2,113,597 1,987,801 8.21%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 7,176 28,668 7,147 7,131 7,117 7,045 3,487 12.76%
Div Payout % 0.00% 12.35% 1.98% 0.00% 0.84% 3.31% 0.00% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 3,193,376 3,253,835 3,037,563 2,731,513 2,847,132 2,113,597 1,987,801 8.21%
NOSH 717,612 716,703 714,720 713,188 711,783 704,532 697,474 0.47%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -0.54% 5.70% 8.77% -5.49% 12.13% 4.18% -1.02% -
ROE -1.20% 7.13% 11.90% -10.19% 29.65% 10.06% -0.52% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 772.57 690.54 665.59 619.65 975.04 679.34 462.23 8.92%
EPS -5.33 32.38 50.57 -39.02 118.60 30.19 -1.47 23.92%
DPS 1.00 4.00 1.00 1.00 1.00 1.00 0.50 12.23%
NAPS 4.45 4.54 4.25 3.83 4.00 3.00 2.85 7.70%
Adjusted Per Share Value based on latest NOSH - 713,188
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 770.11 687.47 660.79 613.86 964.03 664.83 447.83 9.44%
EPS -5.31 32.24 50.21 -38.66 117.27 29.55 -1.43 24.41%
DPS 1.00 3.98 0.99 0.99 0.99 0.98 0.48 12.99%
NAPS 4.4358 4.5198 4.2194 3.7942 3.9549 2.9359 2.7612 8.21%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.22 1.88 1.41 1.25 2.61 1.74 0.95 -
P/RPS 0.16 0.27 0.21 0.20 0.27 0.26 0.21 -4.42%
P/EPS -22.91 5.81 2.79 -3.20 2.20 5.76 -64.52 -15.83%
EY -4.37 17.22 35.87 -31.22 45.44 17.35 -1.55 18.83%
DY 0.82 2.13 0.71 0.80 0.38 0.57 0.53 7.53%
P/NAPS 0.27 0.41 0.33 0.33 0.65 0.58 0.33 -3.28%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 26/08/11 25/08/10 28/08/09 28/08/08 29/08/07 16/08/06 -
Price 1.17 1.52 1.64 1.56 1.95 1.72 0.81 -
P/RPS 0.15 0.22 0.25 0.25 0.20 0.25 0.18 -2.99%
P/EPS -21.97 4.69 3.24 -4.00 1.64 5.70 -55.02 -14.17%
EY -4.55 21.30 30.84 -25.01 60.82 17.55 -1.82 16.48%
DY 0.85 2.63 0.61 0.64 0.51 0.58 0.62 5.39%
P/NAPS 0.26 0.33 0.39 0.41 0.49 0.57 0.28 -1.22%

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