[LIONIND] QoQ Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -5.46%
YoY- -132.97%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 4,476,562 5,064,544 5,399,612 4,419,256 4,778,457 5,313,418 6,021,008 -17.94%
PBT 400,914 425,320 400,784 -374,767 -395,688 3,174 494,504 -13.06%
Tax -22,398 -57,518 -64,400 131,989 173,042 183,314 -62,820 -49.75%
NP 378,516 367,802 336,384 -242,778 -222,645 186,488 431,684 -8.39%
-
NP to SH 322,501 306,448 279,008 -278,298 -263,894 123,916 431,660 -17.67%
-
Tax Rate 5.59% 13.52% 16.07% - - -5,775.49% 12.70% -
Total Cost 4,098,046 4,696,742 5,063,228 4,662,034 5,001,102 5,126,930 5,589,324 -18.70%
-
Net Worth 2,917,348 2,830,615 2,760,125 2,694,573 2,794,849 3,044,426 3,136,235 -4.71%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - 7,128 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 2,917,348 2,830,615 2,760,125 2,694,573 2,794,849 3,044,426 3,136,235 -4.71%
NOSH 713,288 713,001 713,210 712,850 712,971 712,980 712,780 0.04%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.46% 7.26% 6.23% -5.49% -4.66% 3.51% 7.17% -
ROE 11.05% 10.83% 10.11% -10.33% -9.44% 4.07% 13.76% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 627.60 710.31 757.09 619.94 670.22 745.24 844.72 -17.98%
EPS 45.21 42.98 39.12 -39.04 -37.01 17.38 60.56 -17.72%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 4.09 3.97 3.87 3.78 3.92 4.27 4.40 -4.75%
Adjusted Per Share Value based on latest NOSH - 713,188
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 621.82 703.50 750.04 613.86 663.76 738.07 836.36 -17.94%
EPS 44.80 42.57 38.76 -38.66 -36.66 17.21 59.96 -17.67%
DPS 0.00 0.00 0.00 0.99 0.00 0.00 0.00 -
NAPS 4.0524 3.9319 3.834 3.7429 3.8822 4.2289 4.3564 -4.71%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.74 1.37 1.52 1.25 0.61 0.68 1.25 -
P/RPS 0.28 0.19 0.20 0.20 0.09 0.09 0.15 51.66%
P/EPS 3.85 3.19 3.89 -3.20 -1.65 3.91 2.06 51.78%
EY 25.98 31.37 25.74 -31.23 -60.68 25.56 48.45 -34.02%
DY 0.00 0.00 0.00 0.80 0.00 0.00 0.00 -
P/NAPS 0.43 0.35 0.39 0.33 0.16 0.16 0.28 33.14%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 24/11/09 28/08/09 28/05/09 27/02/09 27/11/08 -
Price 1.50 1.65 1.32 1.56 1.35 0.63 0.65 -
P/RPS 0.24 0.23 0.17 0.25 0.20 0.08 0.08 108.14%
P/EPS 3.32 3.84 3.37 -4.00 -3.65 3.62 1.07 112.88%
EY 30.14 26.05 29.64 -25.03 -27.42 27.59 93.17 -52.90%
DY 0.00 0.00 0.00 0.64 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.34 0.41 0.34 0.15 0.15 82.66%

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