[LIONIND] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 34.37%
YoY- 173.43%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 4,083,405 3,378,449 4,051,382 2,899,587 1,577,808 1,121,765 1,045,132 25.48%
PBT 43,852 17,458 873,759 228,270 -206,788 -491,710 -105,755 -
Tax 62,255 27,711 -276,538 -80,801 5,972 457,559 106,533 -8.56%
NP 106,107 45,169 597,221 147,469 -200,816 -34,151 778 126.79%
-
NP to SH 134,098 49,424 597,221 147,469 -200,816 -491,559 -113,346 -
-
Tax Rate -141.97% -158.73% 31.65% 35.40% - - - -
Total Cost 3,977,298 3,333,280 3,454,161 2,752,118 1,778,624 1,155,916 1,044,354 24.95%
-
Net Worth 2,173,855 2,696,252 1,939,902 1,490,500 415,282 611,485 1,097,069 12.06%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 3,487 6,980 6,795 3,400 593 593 593 34.33%
Div Payout % 2.60% 14.12% 1.14% 2.31% 0.00% 0.00% 0.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 2,173,855 2,696,252 1,939,902 1,490,500 415,282 611,485 1,097,069 12.06%
NOSH 698,988 696,706 683,064 677,500 593,260 593,675 593,010 2.77%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.60% 1.34% 14.74% 5.09% -12.73% -3.04% 0.07% -
ROE 6.17% 1.83% 30.79% 9.89% -48.36% -80.39% -10.33% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 584.19 484.92 593.12 427.98 265.96 188.95 176.24 22.09%
EPS 19.18 7.09 87.43 21.77 -33.85 -82.80 -19.11 -
DPS 0.50 1.00 1.00 0.50 0.10 0.10 0.10 30.75%
NAPS 3.11 3.87 2.84 2.20 0.70 1.03 1.85 9.03%
Adjusted Per Share Value based on latest NOSH - 677,500
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 599.91 496.34 595.21 425.99 231.80 164.80 153.55 25.48%
EPS 19.70 7.26 87.74 21.67 -29.50 -72.22 -16.65 -
DPS 0.51 1.03 1.00 0.50 0.09 0.09 0.09 33.50%
NAPS 3.1937 3.9612 2.85 2.1898 0.6101 0.8984 1.6118 12.06%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.03 0.50 1.77 0.51 0.35 0.28 0.30 -
P/RPS 0.18 0.10 0.30 0.12 0.13 0.15 0.17 0.95%
P/EPS 5.37 7.05 2.02 2.34 -1.03 -0.34 -1.57 -
EY 18.63 14.19 49.40 42.68 -96.71 -295.71 -63.71 -
DY 0.49 2.00 0.56 0.98 0.29 0.36 0.33 6.80%
P/NAPS 0.33 0.13 0.62 0.23 0.50 0.27 0.16 12.81%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 23/02/06 21/02/05 27/02/04 24/02/03 21/02/02 23/02/01 -
Price 1.66 0.71 1.52 0.62 0.41 0.28 0.33 -
P/RPS 0.28 0.15 0.26 0.14 0.15 0.15 0.19 6.67%
P/EPS 8.65 10.01 1.74 2.85 -1.21 -0.34 -1.73 -
EY 11.56 9.99 57.52 35.11 -82.56 -295.71 -57.92 -
DY 0.30 1.41 0.66 0.81 0.24 0.36 0.30 0.00%
P/NAPS 0.53 0.18 0.54 0.28 0.59 0.27 0.18 19.71%

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