[LIONIND] YoY TTM Result on 31-Mar-2002 [#3]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -0.76%
YoY- -275.8%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 4,090,386 3,325,104 1,726,037 1,244,245 998,739 742,032 40.66%
PBT 544,807 495,535 -55,381 -495,906 -127,630 2,366 196.61%
Tax -136,630 -240,837 6,511 440,338 127,630 3,022 -
NP 408,177 254,698 -48,870 -55,568 0 5,388 137.50%
-
NP to SH 408,177 254,698 -48,870 -495,300 -131,800 2,364 180.02%
-
Tax Rate 25.08% 48.60% - - - -127.73% -
Total Cost 3,682,209 3,070,406 1,774,907 1,299,813 998,739 736,644 37.94%
-
Net Worth 2,009,539 1,752,616 1,130,030 581,403 1,085,472 1,555,999 5.24%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 6,795 3,400 593 593 593 - -
Div Payout % 1.66% 1.34% 0.00% 0.00% 0.00% - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 2,009,539 1,752,616 1,130,030 581,403 1,085,472 1,555,999 5.24%
NOSH 692,944 679,308 523,162 593,268 593,154 777,999 -2.28%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 9.98% 7.66% -2.83% -4.47% 0.00% 0.73% -
ROE 20.31% 14.53% -4.32% -85.19% -12.14% 0.15% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 590.29 489.48 329.92 209.73 168.38 95.38 43.95%
EPS 58.90 37.49 -9.34 -83.49 -22.22 0.30 187.30%
DPS 1.00 0.50 0.11 0.10 0.10 0.00 -
NAPS 2.90 2.58 2.16 0.98 1.83 2.00 7.70%
Adjusted Per Share Value based on latest NOSH - 593,268
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 600.94 488.51 253.58 182.80 146.73 109.02 40.66%
EPS 59.97 37.42 -7.18 -72.77 -19.36 0.35 179.59%
DPS 1.00 0.50 0.09 0.09 0.09 0.00 -
NAPS 2.9523 2.5748 1.6602 0.8542 1.5947 2.286 5.24%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.34 0.99 0.51 0.27 0.26 1.08 -
P/RPS 0.23 0.20 0.15 0.13 0.15 1.13 -27.25%
P/EPS 2.27 2.64 -5.46 -0.32 -1.17 355.43 -63.58%
EY 43.96 37.87 -18.32 -309.21 -85.46 0.28 174.75%
DY 0.75 0.51 0.22 0.37 0.38 0.00 -
P/NAPS 0.46 0.38 0.24 0.28 0.14 0.54 -3.15%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 27/05/05 21/05/04 06/05/03 16/05/02 22/05/01 - -
Price 1.27 0.95 0.47 0.36 0.28 0.00 -
P/RPS 0.22 0.19 0.14 0.17 0.17 0.00 -
P/EPS 2.16 2.53 -5.03 -0.43 -1.26 0.00 -
EY 46.38 39.47 -19.88 -231.91 -79.36 0.00 -
DY 0.79 0.53 0.24 0.28 0.36 0.00 -
P/NAPS 0.44 0.37 0.22 0.37 0.15 0.00 -

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