[LIONIND] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 5849.42%
YoY- 851.31%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 4,546,341 4,779,029 4,665,972 4,618,112 3,223,933 3,007,004 2,947,028 33.61%
PBT 334,957 315,568 353,988 647,744 -146,097 -98,938 -25,908 -
Tax -135,043 -65,966 -56,794 -59,764 113,197 49,041 45,088 -
NP 199,914 249,601 297,194 587,980 -32,900 -49,897 19,180 379.21%
-
NP to SH 212,707 268,286 320,088 590,408 -10,269 -31,250 31,354 259.62%
-
Tax Rate 40.32% 20.90% 16.04% 9.23% - - - -
Total Cost 4,346,427 4,529,428 4,368,778 4,030,132 3,256,833 3,056,901 2,927,848 30.22%
-
Net Worth 2,124,074 2,119,520 2,167,843 2,160,369 2,009,307 2,148,483 2,696,443 -14.74%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 6,987 - - - 3,488 - - -
Div Payout % 3.28% - - - 0.00% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 2,124,074 2,119,520 2,167,843 2,160,369 2,009,307 2,148,483 2,696,443 -14.74%
NOSH 698,708 697,210 697,055 696,893 697,676 697,559 696,755 0.18%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.40% 5.22% 6.37% 12.73% -1.02% -1.66% 0.65% -
ROE 10.01% 12.66% 14.77% 27.33% -0.51% -1.45% 1.16% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 650.68 685.45 669.38 662.67 462.10 431.07 422.96 33.36%
EPS 30.44 38.48 45.92 84.72 -1.47 -4.48 4.50 258.92%
DPS 1.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 3.04 3.04 3.11 3.10 2.88 3.08 3.87 -14.90%
Adjusted Per Share Value based on latest NOSH - 696,893
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 631.52 663.84 648.13 641.49 447.83 417.69 409.36 33.61%
EPS 29.55 37.27 44.46 82.01 -1.43 -4.34 4.36 259.39%
DPS 0.97 0.00 0.00 0.00 0.48 0.00 0.00 -
NAPS 2.9505 2.9442 3.0113 3.0009 2.7911 2.9844 3.7455 -14.74%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.74 1.60 1.03 0.85 0.95 0.75 0.50 -
P/RPS 0.27 0.23 0.15 0.13 0.21 0.17 0.12 71.96%
P/EPS 5.72 4.16 2.24 1.00 -64.54 -16.74 11.11 -35.84%
EY 17.50 24.05 44.58 99.67 -1.55 -5.97 9.00 55.97%
DY 0.57 0.00 0.00 0.00 0.53 0.00 0.00 -
P/NAPS 0.57 0.53 0.33 0.27 0.33 0.24 0.13 168.61%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 23/05/07 26/02/07 30/11/06 16/08/06 31/05/06 23/02/06 -
Price 1.72 2.06 1.66 1.00 0.81 1.22 0.71 -
P/RPS 0.26 0.30 0.25 0.15 0.18 0.28 0.17 32.84%
P/EPS 5.65 5.35 3.61 1.18 -55.03 -27.23 15.78 -49.67%
EY 17.70 18.68 27.66 84.72 -1.82 -3.67 6.34 98.64%
DY 0.58 0.00 0.00 0.00 0.62 0.00 0.00 -
P/NAPS 0.57 0.68 0.53 0.32 0.28 0.40 0.18 116.09%

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