[LIONIND] YoY TTM Result on 31-Mar-2010 [#3]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 186.35%
YoY- -36.97%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 4,965,036 5,570,430 4,581,886 4,478,022 5,762,103 5,963,816 4,552,952 1.45%
PBT -62,334 123,507 211,819 246,971 190,229 448,630 164,783 -
Tax -1,988 -27,207 156,040 -38,878 102,769 -53,807 26,941 -
NP -64,322 96,300 367,859 208,093 292,998 394,823 191,724 -
-
NP to SH -66,597 81,381 306,694 161,499 256,245 401,530 214,386 -
-
Tax Rate - 22.03% -73.67% 15.74% -54.02% 11.99% -16.35% -
Total Cost 5,029,358 5,474,130 4,214,027 4,269,929 5,469,105 5,568,993 4,361,228 2.40%
-
Net Worth 3,195,523 3,180,558 3,201,610 2,917,028 2,794,857 2,536,771 2,121,456 7.05%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 7,176 28,668 7,147 7,131 7,117 7,045 3,487 12.76%
Div Payout % 0.00% 35.23% 2.33% 4.42% 2.78% 1.75% 1.63% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 3,195,523 3,180,558 3,201,610 2,917,028 2,794,857 2,536,771 2,121,456 7.05%
NOSH 718,095 719,583 717,849 713,209 712,973 710,580 697,847 0.47%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -1.30% 1.73% 8.03% 4.65% 5.08% 6.62% 4.21% -
ROE -2.08% 2.56% 9.58% 5.54% 9.17% 15.83% 10.11% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 691.42 774.12 638.28 627.87 808.18 839.29 652.43 0.97%
EPS -9.27 11.31 42.72 22.64 35.94 56.51 30.72 -
DPS 1.00 4.00 1.00 1.00 1.00 1.00 0.50 12.23%
NAPS 4.45 4.42 4.46 4.09 3.92 3.57 3.04 6.55%
Adjusted Per Share Value based on latest NOSH - 713,209
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 729.44 818.38 673.15 657.89 846.54 876.17 668.89 1.45%
EPS -9.78 11.96 45.06 23.73 37.65 58.99 31.50 -
DPS 1.05 4.21 1.05 1.05 1.05 1.04 0.51 12.77%
NAPS 4.6947 4.6727 4.7036 4.2855 4.1061 3.7269 3.1167 7.05%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.90 1.37 1.80 1.74 0.61 1.80 1.60 -
P/RPS 0.13 0.18 0.28 0.28 0.08 0.21 0.25 -10.31%
P/EPS -9.70 12.11 4.21 7.68 1.70 3.19 5.21 -
EY -10.30 8.26 23.74 13.01 58.92 31.39 19.20 -
DY 1.11 2.92 0.56 0.57 1.64 0.56 0.31 23.66%
P/NAPS 0.20 0.31 0.40 0.43 0.16 0.50 0.53 -14.97%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 24/05/12 24/05/11 27/05/10 28/05/09 30/05/08 23/05/07 -
Price 1.15 1.16 1.67 1.50 1.35 2.87 2.06 -
P/RPS 0.17 0.15 0.26 0.24 0.17 0.34 0.32 -9.99%
P/EPS -12.40 10.26 3.91 6.62 3.76 5.08 6.71 -
EY -8.06 9.75 25.58 15.10 26.62 19.69 14.91 -
DY 0.87 3.45 0.60 0.67 0.74 0.35 0.24 23.91%
P/NAPS 0.26 0.26 0.37 0.37 0.34 0.80 0.68 -14.79%

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