[LIONIND] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -48.87%
YoY- 69.2%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 4,419,256 4,778,457 5,313,418 6,021,008 6,940,157 6,349,196 6,138,060 -19.68%
PBT -374,767 -395,688 3,174 494,504 893,550 542,072 381,754 -
Tax 131,989 173,042 183,314 -62,820 -51,457 -32,592 -11,402 -
NP -242,778 -222,645 186,488 431,684 842,093 509,480 370,352 -
-
NP to SH -278,298 -263,894 123,916 431,660 844,205 520,050 378,456 -
-
Tax Rate - - -5,775.49% 12.70% 5.76% 6.01% 2.99% -
Total Cost 4,662,034 5,001,102 5,126,930 5,589,324 6,098,064 5,839,716 5,767,708 -13.23%
-
Net Worth 2,694,573 2,794,849 3,044,426 3,136,235 3,007,709 2,529,861 2,328,197 10.24%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 7,128 - - - 7,093 - - -
Div Payout % 0.00% - - - 0.84% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 2,694,573 2,794,849 3,044,426 3,136,235 3,007,709 2,529,861 2,328,197 10.24%
NOSH 712,850 712,971 712,980 712,780 709,365 708,644 707,658 0.48%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -5.49% -4.66% 3.51% 7.17% 12.13% 8.02% 6.03% -
ROE -10.33% -9.44% 4.07% 13.76% 28.07% 20.56% 16.26% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 619.94 670.22 745.24 844.72 978.36 895.96 867.38 -20.07%
EPS -39.04 -37.01 17.38 60.56 119.01 73.39 53.48 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 3.78 3.92 4.27 4.40 4.24 3.57 3.29 9.70%
Adjusted Per Share Value based on latest NOSH - 712,780
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 613.86 663.76 738.07 836.36 964.03 881.94 852.62 -19.68%
EPS -38.66 -36.66 17.21 59.96 117.27 72.24 52.57 -
DPS 0.99 0.00 0.00 0.00 0.99 0.00 0.00 -
NAPS 3.7429 3.8822 4.2289 4.3564 4.1779 3.5141 3.234 10.24%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.25 0.61 0.68 1.25 2.61 1.80 2.16 -
P/RPS 0.20 0.09 0.09 0.15 0.27 0.20 0.25 -13.83%
P/EPS -3.20 -1.65 3.91 2.06 2.19 2.45 4.04 -
EY -31.23 -60.68 25.56 48.45 45.60 40.77 24.76 -
DY 0.80 0.00 0.00 0.00 0.38 0.00 0.00 -
P/NAPS 0.33 0.16 0.16 0.28 0.62 0.50 0.66 -37.03%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 28/05/09 27/02/09 27/11/08 28/08/08 30/05/08 27/02/08 -
Price 1.56 1.35 0.63 0.65 1.95 2.87 2.00 -
P/RPS 0.25 0.20 0.08 0.08 0.20 0.32 0.23 5.72%
P/EPS -4.00 -3.65 3.62 1.07 1.64 3.91 3.74 -
EY -25.03 -27.42 27.59 93.17 61.03 25.57 26.74 -
DY 0.64 0.00 0.00 0.00 0.51 0.00 0.00 -
P/NAPS 0.41 0.34 0.15 0.15 0.46 0.80 0.61 -23.28%

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