[LIONIND] QoQ Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -38.64%
YoY- 138.2%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 3,414,897 3,293,414 3,618,828 2,014,549 1,667,490 1,523,338 1,569,368 67.84%
PBT 617,202 131,734 229,684 119,446 115,750 -85,914 -38,548 -
Tax -256,430 -66,092 -118,996 -47,998 688 -486 -3,972 1505.23%
NP 360,772 65,642 110,688 71,448 116,438 -86,400 -42,520 -
-
NP to SH 360,772 65,642 110,688 71,448 116,438 -86,400 -42,520 -
-
Tax Rate 41.55% 50.17% 51.81% 40.18% -0.59% - - -
Total Cost 3,054,125 3,227,772 3,508,140 1,943,101 1,551,052 1,609,738 1,611,888 53.06%
-
Net Worth 1,752,243 1,494,952 1,502,582 1,135,233 1,017,425 415,384 445,391 149.00%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - 2,615 - - - -
Div Payout % - - - 3.66% - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,752,243 1,494,952 1,502,582 1,135,233 1,017,425 415,384 445,391 149.00%
NOSH 679,164 679,523 679,901 523,148 471,030 593,406 593,854 9.35%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 10.56% 1.99% 3.06% 3.55% 6.98% -5.67% -2.71% -
ROE 20.59% 4.39% 7.37% 6.29% 11.44% -20.80% -9.55% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 502.81 484.66 532.26 385.08 354.01 256.71 264.27 53.48%
EPS 53.12 9.66 16.28 13.66 24.72 -14.56 -7.16 -
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 2.58 2.20 2.21 2.17 2.16 0.70 0.75 127.70%
Adjusted Per Share Value based on latest NOSH - 680,082
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 474.35 457.48 502.68 279.83 231.63 211.60 218.00 67.83%
EPS 50.11 9.12 15.38 9.92 16.17 -12.00 -5.91 -
DPS 0.00 0.00 0.00 0.36 0.00 0.00 0.00 -
NAPS 2.434 2.0766 2.0872 1.5769 1.4133 0.577 0.6187 148.99%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.99 0.51 0.58 0.50 0.51 0.35 0.34 -
P/RPS 0.20 0.11 0.11 0.13 0.14 0.14 0.13 33.23%
P/EPS 1.86 5.28 3.56 3.66 2.06 -2.40 -4.75 -
EY 53.66 18.94 28.07 27.31 48.47 -41.60 -21.06 -
DY 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.23 0.26 0.23 0.24 0.50 0.45 -10.65%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 21/05/04 27/02/04 20/11/03 26/08/03 06/05/03 24/02/03 25/11/02 -
Price 0.95 0.62 0.57 0.65 0.47 0.41 0.37 -
P/RPS 0.19 0.13 0.11 0.17 0.13 0.16 0.14 22.55%
P/EPS 1.79 6.42 3.50 4.76 1.90 -2.82 -5.17 -
EY 55.92 15.58 28.56 21.01 52.60 -35.51 -19.35 -
DY 0.00 0.00 0.00 0.77 0.00 0.00 0.00 -
P/NAPS 0.37 0.28 0.26 0.30 0.22 0.59 0.49 -17.06%

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