[LIONIND] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -36.45%
YoY- 795.21%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 2,938,060 3,965,156 4,018,254 4,120,442 4,336,240 3,637,868 3,414,897 -9.53%
PBT -131,076 396,261 578,576 731,698 1,107,432 573,777 617,202 -
Tax 44,244 -61,035 -121,866 -144,062 -182,708 -237,553 -256,430 -
NP -86,832 335,226 456,709 587,636 924,724 336,224 360,772 -
-
NP to SH -78,584 327,565 456,709 587,636 924,724 336,224 360,772 -
-
Tax Rate - 15.40% 21.06% 19.69% 16.50% 41.40% 41.55% -
Total Cost 3,024,892 3,629,930 3,561,545 3,532,806 3,411,516 3,301,644 3,054,125 -0.63%
-
Net Worth 1,943,700 2,248,827 1,986,288 1,934,267 1,915,189 1,684,516 1,752,243 7.15%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 6,877 - - - 6,792 - -
Div Payout % - 2.10% - - - 2.02% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,943,700 2,248,827 1,986,288 1,934,267 1,915,189 1,684,516 1,752,243 7.15%
NOSH 696,666 687,714 684,927 681,080 679,145 679,240 679,164 1.70%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -2.96% 8.45% 11.37% 14.26% 21.33% 9.24% 10.56% -
ROE -4.04% 14.57% 22.99% 30.38% 48.28% 19.96% 20.59% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 421.73 576.57 586.67 604.99 638.49 535.58 502.81 -11.05%
EPS -11.28 47.63 66.68 86.28 136.16 49.50 53.12 -
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.79 3.27 2.90 2.84 2.82 2.48 2.58 5.35%
Adjusted Per Share Value based on latest NOSH - 683,064
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 408.12 550.79 558.16 572.36 602.33 505.32 474.35 -9.53%
EPS -10.92 45.50 63.44 81.63 128.45 46.70 50.11 -
DPS 0.00 0.96 0.00 0.00 0.00 0.94 0.00 -
NAPS 2.6999 3.1238 2.7591 2.6868 2.6603 2.3399 2.434 7.14%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.88 1.23 1.34 1.77 0.94 0.90 0.99 -
P/RPS 0.21 0.21 0.23 0.29 0.15 0.17 0.20 3.30%
P/EPS -7.80 2.58 2.01 2.05 0.69 1.82 1.86 -
EY -12.82 38.72 49.76 48.75 144.85 55.00 53.66 -
DY 0.00 0.81 0.00 0.00 0.00 1.11 0.00 -
P/NAPS 0.32 0.38 0.46 0.62 0.33 0.36 0.38 -10.81%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 23/08/05 27/05/05 21/02/05 29/11/04 19/08/04 21/05/04 -
Price 0.77 1.07 1.27 1.52 1.87 0.91 0.95 -
P/RPS 0.18 0.19 0.22 0.25 0.29 0.17 0.19 -3.53%
P/EPS -6.83 2.25 1.90 1.76 1.37 1.84 1.79 -
EY -14.65 44.51 52.50 56.76 72.81 54.40 55.92 -
DY 0.00 0.93 0.00 0.00 0.00 1.10 0.00 -
P/NAPS 0.28 0.33 0.44 0.54 0.66 0.37 0.37 -16.94%

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