[LIONIND] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -40.7%
YoY- 175.97%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 4,336,240 3,637,868 3,414,897 3,293,414 3,618,828 2,014,549 1,667,490 88.77%
PBT 1,107,432 573,777 617,202 131,734 229,684 119,446 115,750 348.82%
Tax -182,708 -237,553 -256,430 -66,092 -118,996 -47,998 688 -
NP 924,724 336,224 360,772 65,642 110,688 71,448 116,438 296.55%
-
NP to SH 924,724 336,224 360,772 65,642 110,688 71,448 116,438 296.55%
-
Tax Rate 16.50% 41.40% 41.55% 50.17% 51.81% 40.18% -0.59% -
Total Cost 3,411,516 3,301,644 3,054,125 3,227,772 3,508,140 1,943,101 1,551,052 68.88%
-
Net Worth 1,915,189 1,684,516 1,752,243 1,494,952 1,502,582 1,135,233 1,017,425 52.27%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 6,792 - - - 2,615 - -
Div Payout % - 2.02% - - - 3.66% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,915,189 1,684,516 1,752,243 1,494,952 1,502,582 1,135,233 1,017,425 52.27%
NOSH 679,145 679,240 679,164 679,523 679,901 523,148 471,030 27.54%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 21.33% 9.24% 10.56% 1.99% 3.06% 3.55% 6.98% -
ROE 48.28% 19.96% 20.59% 4.39% 7.37% 6.29% 11.44% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 638.49 535.58 502.81 484.66 532.26 385.08 354.01 48.01%
EPS 136.16 49.50 53.12 9.66 16.28 13.66 24.72 210.92%
DPS 0.00 1.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 2.82 2.48 2.58 2.20 2.21 2.17 2.16 19.39%
Adjusted Per Share Value based on latest NOSH - 677,500
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 602.33 505.32 474.35 457.48 502.68 279.83 231.63 88.77%
EPS 128.45 46.70 50.11 9.12 15.38 9.92 16.17 296.62%
DPS 0.00 0.94 0.00 0.00 0.00 0.36 0.00 -
NAPS 2.6603 2.3399 2.434 2.0766 2.0872 1.5769 1.4133 52.27%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.94 0.90 0.99 0.51 0.58 0.50 0.51 -
P/RPS 0.15 0.17 0.20 0.11 0.11 0.13 0.14 4.69%
P/EPS 0.69 1.82 1.86 5.28 3.56 3.66 2.06 -51.67%
EY 144.85 55.00 53.66 18.94 28.07 27.31 48.47 107.06%
DY 0.00 1.11 0.00 0.00 0.00 1.00 0.00 -
P/NAPS 0.33 0.36 0.38 0.23 0.26 0.23 0.24 23.58%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 19/08/04 21/05/04 27/02/04 20/11/03 26/08/03 06/05/03 -
Price 1.87 0.91 0.95 0.62 0.57 0.65 0.47 -
P/RPS 0.29 0.17 0.19 0.13 0.11 0.17 0.13 70.47%
P/EPS 1.37 1.84 1.79 6.42 3.50 4.76 1.90 -19.54%
EY 72.81 54.40 55.92 15.58 28.56 21.01 52.60 24.13%
DY 0.00 1.10 0.00 0.00 0.00 0.77 0.00 -
P/NAPS 0.66 0.37 0.37 0.28 0.26 0.30 0.22 107.59%

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