[LIONIND] YoY TTM Result on 30-Sep-2003 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 53.61%
YoY- 160.26%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 3,643,946 3,615,611 3,817,221 2,526,914 1,555,342 994,067 1,075,553 22.54%
PBT 48,609 86,634 793,214 186,504 -186,087 -484,851 -98,677 -
Tax 87,194 -10,126 -253,481 -76,754 3,949 464,592 104,065 -2.90%
NP 135,803 76,508 539,733 109,750 -182,138 -20,259 5,388 71.18%
-
NP to SH 156,979 76,738 539,733 109,750 -182,138 -483,182 -103,221 -
-
Tax Rate -179.38% 11.69% 31.96% 41.15% - - - -
Total Cost 3,508,143 3,539,103 3,277,488 2,417,164 1,737,480 1,014,326 1,070,165 21.87%
-
Net Worth 2,160,369 1,943,700 1,915,189 1,502,582 445,391 623,810 1,094,346 11.99%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 3,487 6,980 6,795 3,400 593 593 593 34.33%
Div Payout % 2.22% 9.10% 1.26% 3.10% 0.00% 0.00% 0.00% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 2,160,369 1,943,700 1,915,189 1,502,582 445,391 623,810 1,094,346 11.99%
NOSH 696,893 696,666 679,145 679,901 593,854 594,105 591,538 2.76%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.73% 2.12% 14.14% 4.34% -11.71% -2.04% 0.50% -
ROE 7.27% 3.95% 28.18% 7.30% -40.89% -77.46% -9.43% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 522.88 518.99 562.06 371.66 261.91 167.32 181.82 19.24%
EPS 22.53 11.02 79.47 16.14 -30.67 -81.33 -17.45 -
DPS 0.50 1.00 1.00 0.50 0.10 0.10 0.10 30.75%
NAPS 3.10 2.79 2.82 2.21 0.75 1.05 1.85 8.98%
Adjusted Per Share Value based on latest NOSH - 679,901
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 506.17 502.23 530.24 351.00 216.05 138.08 149.40 22.54%
EPS 21.81 10.66 74.97 15.24 -25.30 -67.12 -14.34 -
DPS 0.48 0.97 0.94 0.47 0.08 0.08 0.08 34.78%
NAPS 3.0009 2.6999 2.6603 2.0872 0.6187 0.8665 1.5201 11.99%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.85 0.88 0.94 0.58 0.34 0.26 0.50 -
P/RPS 0.16 0.17 0.17 0.16 0.13 0.16 0.27 -8.34%
P/EPS 3.77 7.99 1.18 3.59 -1.11 -0.32 -2.87 -
EY 26.50 12.52 84.55 27.83 -90.21 -312.81 -34.90 -
DY 0.59 1.14 1.06 0.86 0.29 0.38 0.20 19.74%
P/NAPS 0.27 0.32 0.33 0.26 0.45 0.25 0.27 0.00%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 21/11/05 29/11/04 20/11/03 25/11/02 29/11/01 29/11/00 -
Price 1.00 0.77 1.87 0.57 0.37 0.31 0.42 -
P/RPS 0.19 0.15 0.33 0.15 0.14 0.19 0.23 -3.13%
P/EPS 4.44 6.99 2.35 3.53 -1.21 -0.38 -2.41 -
EY 22.53 14.31 42.50 28.32 -82.89 -262.35 -41.55 -
DY 0.50 1.30 0.53 0.88 0.27 0.32 0.24 13.00%
P/NAPS 0.32 0.28 0.66 0.26 0.49 0.30 0.23 5.65%

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