[LIONIND] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 72.71%
YoY- 621.17%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 4,552,952 3,206,718 4,090,386 3,325,104 1,726,037 1,244,245 998,739 28.75%
PBT 164,783 -111,874 544,807 495,535 -55,381 -495,906 -127,630 -
Tax 26,941 61,316 -136,630 -240,837 6,511 440,338 127,630 -22.82%
NP 191,724 -50,558 408,177 254,698 -48,870 -55,568 0 -
-
NP to SH 214,386 -38,405 408,177 254,698 -48,870 -495,300 -131,800 -
-
Tax Rate -16.35% - 25.08% 48.60% - - - -
Total Cost 4,361,228 3,257,276 3,682,209 3,070,406 1,774,907 1,299,813 998,739 27.83%
-
Net Worth 2,121,456 2,147,490 2,009,539 1,752,616 1,130,030 581,403 1,085,472 11.80%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 3,487 6,980 6,795 3,400 593 593 593 34.33%
Div Payout % 1.63% 0.00% 1.66% 1.34% 0.00% 0.00% 0.00% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 2,121,456 2,147,490 2,009,539 1,752,616 1,130,030 581,403 1,085,472 11.80%
NOSH 697,847 697,237 692,944 679,308 523,162 593,268 593,154 2.74%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 4.21% -1.58% 9.98% 7.66% -2.83% -4.47% 0.00% -
ROE 10.11% -1.79% 20.31% 14.53% -4.32% -85.19% -12.14% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 652.43 459.92 590.29 489.48 329.92 209.73 168.38 25.31%
EPS 30.72 -5.51 58.90 37.49 -9.34 -83.49 -22.22 -
DPS 0.50 1.00 1.00 0.50 0.11 0.10 0.10 30.75%
NAPS 3.04 3.08 2.90 2.58 2.16 0.98 1.83 8.82%
Adjusted Per Share Value based on latest NOSH - 679,308
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 632.43 445.43 568.18 461.88 239.76 172.83 138.73 28.75%
EPS 29.78 -5.33 56.70 35.38 -6.79 -68.80 -18.31 -
DPS 0.48 0.97 0.94 0.47 0.08 0.08 0.08 34.78%
NAPS 2.9468 2.983 2.7914 2.4345 1.5697 0.8076 1.5078 11.80%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.60 0.75 1.34 0.99 0.51 0.27 0.26 -
P/RPS 0.25 0.16 0.23 0.20 0.15 0.13 0.15 8.88%
P/EPS 5.21 -13.62 2.27 2.64 -5.46 -0.32 -1.17 -
EY 19.20 -7.34 43.96 37.87 -18.32 -309.21 -85.46 -
DY 0.31 1.33 0.75 0.51 0.22 0.37 0.38 -3.33%
P/NAPS 0.53 0.24 0.46 0.38 0.24 0.28 0.14 24.82%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 31/05/06 27/05/05 21/05/04 06/05/03 16/05/02 22/05/01 -
Price 2.06 1.22 1.27 0.95 0.47 0.36 0.28 -
P/RPS 0.32 0.27 0.22 0.19 0.14 0.17 0.17 11.11%
P/EPS 6.71 -22.15 2.16 2.53 -5.03 -0.43 -1.26 -
EY 14.91 -4.51 46.38 39.47 -19.88 -231.91 -79.36 -
DY 0.24 0.82 0.79 0.53 0.24 0.28 0.36 -6.53%
P/NAPS 0.68 0.40 0.44 0.37 0.22 0.37 0.15 28.63%

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