[LIONIND] YoY TTM Result on 30-Sep-2002 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 5.02%
YoY- 62.3%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 3,615,611 3,817,221 2,526,914 1,555,342 994,067 1,075,553 27.42%
PBT 86,634 793,214 186,504 -186,087 -484,851 -98,677 -
Tax -10,126 -253,481 -76,754 3,949 464,592 104,065 -
NP 76,508 539,733 109,750 -182,138 -20,259 5,388 69.95%
-
NP to SH 76,738 539,733 109,750 -182,138 -483,182 -103,221 -
-
Tax Rate 11.69% 31.96% 41.15% - - - -
Total Cost 3,539,103 3,277,488 2,417,164 1,737,480 1,014,326 1,070,165 27.00%
-
Net Worth 1,943,700 1,915,189 1,502,582 445,391 623,810 1,094,346 12.16%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 6,980 6,795 3,400 593 593 593 63.69%
Div Payout % 9.10% 1.26% 3.10% 0.00% 0.00% 0.00% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,943,700 1,915,189 1,502,582 445,391 623,810 1,094,346 12.16%
NOSH 696,666 679,145 679,901 593,854 594,105 591,538 3.32%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.12% 14.14% 4.34% -11.71% -2.04% 0.50% -
ROE 3.95% 28.18% 7.30% -40.89% -77.46% -9.43% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 518.99 562.06 371.66 261.91 167.32 181.82 23.32%
EPS 11.02 79.47 16.14 -30.67 -81.33 -17.45 -
DPS 1.00 1.00 0.50 0.10 0.10 0.10 58.44%
NAPS 2.79 2.82 2.21 0.75 1.05 1.85 8.55%
Adjusted Per Share Value based on latest NOSH - 593,854
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 531.19 560.81 371.24 228.50 146.04 158.01 27.42%
EPS 11.27 79.29 16.12 -26.76 -70.99 -15.16 -
DPS 1.03 1.00 0.50 0.09 0.09 0.09 62.78%
NAPS 2.8556 2.8137 2.2075 0.6543 0.9165 1.6078 12.16%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.88 0.94 0.58 0.34 0.26 0.50 -
P/RPS 0.17 0.17 0.16 0.13 0.16 0.27 -8.83%
P/EPS 7.99 1.18 3.59 -1.11 -0.32 -2.87 -
EY 12.52 84.55 27.83 -90.21 -312.81 -34.90 -
DY 1.14 1.06 0.86 0.29 0.38 0.20 41.60%
P/NAPS 0.32 0.33 0.26 0.45 0.25 0.27 3.45%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/05 29/11/04 20/11/03 25/11/02 29/11/01 29/11/00 -
Price 0.77 1.87 0.57 0.37 0.31 0.42 -
P/RPS 0.15 0.33 0.15 0.14 0.19 0.23 -8.18%
P/EPS 6.99 2.35 3.53 -1.21 -0.38 -2.41 -
EY 14.31 42.50 28.32 -82.89 -262.35 -41.55 -
DY 1.30 0.53 0.88 0.27 0.32 0.24 40.17%
P/NAPS 0.28 0.66 0.26 0.49 0.30 0.23 4.01%

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