[LIONIND] QoQ Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -6.8%
YoY- 370.59%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 4,018,254 4,120,442 4,336,240 3,637,868 3,414,897 3,293,414 3,618,828 7.22%
PBT 578,576 731,698 1,107,432 573,777 617,202 131,734 229,684 85.03%
Tax -121,866 -144,062 -182,708 -237,553 -256,430 -66,092 -118,996 1.60%
NP 456,709 587,636 924,724 336,224 360,772 65,642 110,688 157.03%
-
NP to SH 456,709 587,636 924,724 336,224 360,772 65,642 110,688 157.03%
-
Tax Rate 21.06% 19.69% 16.50% 41.40% 41.55% 50.17% 51.81% -
Total Cost 3,561,545 3,532,806 3,411,516 3,301,644 3,054,125 3,227,772 3,508,140 1.01%
-
Net Worth 1,986,288 1,934,267 1,915,189 1,684,516 1,752,243 1,494,952 1,502,582 20.42%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 6,792 - - - -
Div Payout % - - - 2.02% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 1,986,288 1,934,267 1,915,189 1,684,516 1,752,243 1,494,952 1,502,582 20.42%
NOSH 684,927 681,080 679,145 679,240 679,164 679,523 679,901 0.49%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 11.37% 14.26% 21.33% 9.24% 10.56% 1.99% 3.06% -
ROE 22.99% 30.38% 48.28% 19.96% 20.59% 4.39% 7.37% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 586.67 604.99 638.49 535.58 502.81 484.66 532.26 6.69%
EPS 66.68 86.28 136.16 49.50 53.12 9.66 16.28 155.77%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.90 2.84 2.82 2.48 2.58 2.20 2.21 19.83%
Adjusted Per Share Value based on latest NOSH - 679,554
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 558.16 572.36 602.33 505.32 474.35 457.48 502.68 7.22%
EPS 63.44 81.63 128.45 46.70 50.11 9.12 15.38 156.97%
DPS 0.00 0.00 0.00 0.94 0.00 0.00 0.00 -
NAPS 2.7591 2.6868 2.6603 2.3399 2.434 2.0766 2.0872 20.42%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.34 1.77 0.94 0.90 0.99 0.51 0.58 -
P/RPS 0.23 0.29 0.15 0.17 0.20 0.11 0.11 63.44%
P/EPS 2.01 2.05 0.69 1.82 1.86 5.28 3.56 -31.66%
EY 49.76 48.75 144.85 55.00 53.66 18.94 28.07 46.42%
DY 0.00 0.00 0.00 1.11 0.00 0.00 0.00 -
P/NAPS 0.46 0.62 0.33 0.36 0.38 0.23 0.26 46.23%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 21/02/05 29/11/04 19/08/04 21/05/04 27/02/04 20/11/03 -
Price 1.27 1.52 1.87 0.91 0.95 0.62 0.57 -
P/RPS 0.22 0.25 0.29 0.17 0.19 0.13 0.11 58.67%
P/EPS 1.90 1.76 1.37 1.84 1.79 6.42 3.50 -33.42%
EY 52.50 56.76 72.81 54.40 55.92 15.58 28.56 50.00%
DY 0.00 0.00 0.00 1.10 0.00 0.00 0.00 -
P/NAPS 0.44 0.54 0.66 0.37 0.37 0.28 0.26 41.96%

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