[LIONIND] YoY TTM Result on 31-Dec-2010 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 21.73%
YoY- 277.64%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 4,568,048 5,034,289 5,684,740 4,275,792 4,294,819 6,527,836 5,522,235 -3.10%
PBT -90,016 -105,592 185,731 251,433 -163,694 704,259 292,635 -
Tax -10,232 1,961 -30,159 154,257 11,573 45,901 -56,142 -24.68%
NP -100,248 -103,631 155,572 405,690 -152,121 750,160 236,493 -
-
NP to SH -97,305 -105,586 142,753 332,247 -187,032 716,934 241,893 -
-
Tax Rate - - 16.24% -61.35% - -6.52% 19.18% -
Total Cost 4,668,296 5,137,920 5,529,168 3,870,102 4,446,940 5,777,676 5,285,742 -2.04%
-
Net Worth 3,055,993 3,165,470 3,269,706 3,145,050 2,832,340 3,042,424 2,333,110 4.59%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 7,173 7,176 28,668 7,147 7,131 7,117 7,045 0.30%
Div Payout % 0.00% 0.00% 20.08% 2.15% 0.00% 0.99% 2.91% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 3,055,993 3,165,470 3,269,706 3,145,050 2,832,340 3,042,424 2,333,110 4.59%
NOSH 717,369 721,063 717,040 716,412 713,435 712,511 709,152 0.19%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -2.19% -2.06% 2.74% 9.49% -3.54% 11.49% 4.28% -
ROE -3.18% -3.34% 4.37% 10.56% -6.60% 23.56% 10.37% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 636.78 698.18 792.81 596.83 601.99 916.17 778.71 -3.29%
EPS -13.56 -14.64 19.91 46.38 -26.22 100.62 34.11 -
DPS 1.00 1.00 4.00 1.00 1.00 1.00 1.00 0.00%
NAPS 4.26 4.39 4.56 4.39 3.97 4.27 3.29 4.39%
Adjusted Per Share Value based on latest NOSH - 716,412
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 671.11 739.61 835.17 628.18 630.97 959.03 811.30 -3.10%
EPS -14.30 -15.51 20.97 48.81 -27.48 105.33 35.54 -
DPS 1.05 1.05 4.21 1.05 1.05 1.05 1.04 0.15%
NAPS 4.4897 4.6505 4.8037 4.6205 4.1611 4.4698 3.4277 4.59%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.735 0.99 1.33 1.97 1.37 0.68 2.16 -
P/RPS 0.12 0.14 0.17 0.33 0.23 0.07 0.28 -13.15%
P/EPS -5.42 -6.76 6.68 4.25 -5.23 0.68 6.33 -
EY -18.45 -14.79 14.97 23.54 -19.14 147.97 15.79 -
DY 1.36 1.01 3.01 0.51 0.73 1.47 0.46 19.78%
P/NAPS 0.17 0.23 0.29 0.45 0.35 0.16 0.66 -20.21%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 26/02/13 27/02/12 28/02/11 25/02/10 27/02/09 27/02/08 -
Price 0.69 0.935 1.43 1.91 1.65 0.63 2.00 -
P/RPS 0.11 0.13 0.18 0.32 0.27 0.07 0.26 -13.34%
P/EPS -5.09 -6.39 7.18 4.12 -6.29 0.63 5.86 -
EY -19.66 -15.66 13.92 24.28 -15.89 159.72 17.06 -
DY 1.45 1.07 2.80 0.52 0.61 1.59 0.50 19.39%
P/NAPS 0.16 0.21 0.31 0.44 0.42 0.15 0.61 -19.97%

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