[LIONIND] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -79.03%
YoY- 112.84%
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 2,630,806 2,727,720 3,956,689 2,694,760 2,881,750 2,894,109 2,783,646 -3.70%
PBT -128,242 -116,216 563,035 70,930 158,544 190,645 283,418 -
Tax 2,996 16,816 -29,879 -22,056 -30,820 -42,565 -45,048 -
NP -125,246 -99,400 533,156 48,874 127,723 148,080 238,370 -
-
NP to SH -124,584 -98,380 490,296 18,200 86,774 97,536 165,578 -
-
Tax Rate - - 5.31% 31.10% 19.44% 22.33% 15.89% -
Total Cost 2,756,052 2,827,120 3,423,533 2,645,886 2,754,027 2,746,029 2,545,276 5.46%
-
Net Worth 1,749,666 1,790,514 1,810,938 1,334,375 1,388,840 1,361,608 1,354,799 18.64%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,749,666 1,790,514 1,810,938 1,334,375 1,388,840 1,361,608 1,354,799 18.64%
NOSH 719,909 719,909 719,909 719,909 719,909 719,909 719,909 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -4.76% -3.64% 13.47% 1.81% 4.43% 5.12% 8.56% -
ROE -7.12% -5.49% 27.07% 1.36% 6.25% 7.16% 12.22% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 386.43 400.66 581.18 395.82 423.29 425.10 408.88 -3.70%
EPS -18.30 -14.44 72.02 2.67 12.74 14.32 24.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.57 2.63 2.66 1.96 2.04 2.00 1.99 18.64%
Adjusted Per Share Value based on latest NOSH - 719,909
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 365.44 378.90 549.61 374.32 400.29 402.01 386.67 -3.70%
EPS -17.31 -13.67 68.11 2.53 12.05 13.55 23.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4304 2.4871 2.5155 1.8535 1.9292 1.8914 1.8819 18.64%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.43 0.56 0.595 0.535 0.515 0.725 0.69 -
P/RPS 0.11 0.14 0.10 0.14 0.12 0.17 0.17 -25.24%
P/EPS -2.35 -3.88 0.83 20.01 4.04 5.06 2.84 -
EY -42.56 -25.80 121.04 5.00 24.75 19.76 35.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.21 0.22 0.27 0.25 0.36 0.35 -38.29%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 24/02/22 26/11/21 29/09/21 25/05/21 25/02/21 -
Price 0.37 0.535 0.575 0.57 0.56 0.70 0.97 -
P/RPS 0.10 0.13 0.10 0.14 0.13 0.16 0.24 -44.30%
P/EPS -2.02 -3.70 0.80 21.32 4.39 4.89 3.99 -
EY -49.46 -27.01 125.25 4.69 22.76 20.47 25.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.20 0.22 0.29 0.27 0.35 0.49 -56.71%

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