[LIONIND] YoY TTM Result on 31-Mar-2005 [#3]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -31.65%
YoY- 60.26%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 5,963,816 4,552,952 3,206,718 4,090,386 3,325,104 1,726,037 1,244,245 29.81%
PBT 448,630 164,783 -111,874 544,807 495,535 -55,381 -495,906 -
Tax -53,807 26,941 61,316 -136,630 -240,837 6,511 440,338 -
NP 394,823 191,724 -50,558 408,177 254,698 -48,870 -55,568 -
-
NP to SH 401,530 214,386 -38,405 408,177 254,698 -48,870 -495,300 -
-
Tax Rate 11.99% -16.35% - 25.08% 48.60% - - -
Total Cost 5,568,993 4,361,228 3,257,276 3,682,209 3,070,406 1,774,907 1,299,813 27.41%
-
Net Worth 2,536,771 2,121,456 2,147,490 2,009,539 1,752,616 1,130,030 581,403 27.80%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 7,045 3,487 6,980 6,795 3,400 593 593 50.99%
Div Payout % 1.75% 1.63% 0.00% 1.66% 1.34% 0.00% 0.00% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 2,536,771 2,121,456 2,147,490 2,009,539 1,752,616 1,130,030 581,403 27.80%
NOSH 710,580 697,847 697,237 692,944 679,308 523,162 593,268 3.05%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 6.62% 4.21% -1.58% 9.98% 7.66% -2.83% -4.47% -
ROE 15.83% 10.11% -1.79% 20.31% 14.53% -4.32% -85.19% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 839.29 652.43 459.92 590.29 489.48 329.92 209.73 25.97%
EPS 56.51 30.72 -5.51 58.90 37.49 -9.34 -83.49 -
DPS 1.00 0.50 1.00 1.00 0.50 0.11 0.10 46.72%
NAPS 3.57 3.04 3.08 2.90 2.58 2.16 0.98 24.01%
Adjusted Per Share Value based on latest NOSH - 692,944
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 876.17 668.89 471.11 600.94 488.51 253.58 182.80 29.81%
EPS 58.99 31.50 -5.64 59.97 37.42 -7.18 -72.77 -
DPS 1.04 0.51 1.03 1.00 0.50 0.09 0.09 50.30%
NAPS 3.7269 3.1167 3.155 2.9523 2.5748 1.6602 0.8542 27.80%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.80 1.60 0.75 1.34 0.99 0.51 0.27 -
P/RPS 0.21 0.25 0.16 0.23 0.20 0.15 0.13 8.31%
P/EPS 3.19 5.21 -13.62 2.27 2.64 -5.46 -0.32 -
EY 31.39 19.20 -7.34 43.96 37.87 -18.32 -309.21 -
DY 0.56 0.31 1.33 0.75 0.51 0.22 0.37 7.14%
P/NAPS 0.50 0.53 0.24 0.46 0.38 0.24 0.28 10.13%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 23/05/07 31/05/06 27/05/05 21/05/04 06/05/03 16/05/02 -
Price 2.87 2.06 1.22 1.27 0.95 0.47 0.36 -
P/RPS 0.34 0.32 0.27 0.22 0.19 0.14 0.17 12.23%
P/EPS 5.08 6.71 -22.15 2.16 2.53 -5.03 -0.43 -
EY 19.69 14.91 -4.51 46.38 39.47 -19.88 -231.91 -
DY 0.35 0.24 0.82 0.79 0.53 0.24 0.28 3.78%
P/NAPS 0.80 0.68 0.40 0.44 0.37 0.22 0.37 13.70%

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