[LIONIND] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 48.35%
YoY- 18.23%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 6,021,008 6,940,157 6,349,196 6,138,060 5,754,476 4,546,341 4,779,029 16.60%
PBT 494,504 893,550 542,072 381,754 265,912 334,957 315,568 34.80%
Tax -62,820 -51,457 -32,592 -11,402 -9,848 -135,043 -65,966 -3.19%
NP 431,684 842,093 509,480 370,352 256,064 199,914 249,601 43.93%
-
NP to SH 431,660 844,205 520,050 378,456 255,116 212,707 268,286 37.18%
-
Tax Rate 12.70% 5.76% 6.01% 2.99% 3.70% 40.32% 20.90% -
Total Cost 5,589,324 6,098,064 5,839,716 5,767,708 5,498,412 4,346,427 4,529,428 15.00%
-
Net Worth 3,136,235 3,007,709 2,529,861 2,328,197 2,210,722 2,124,074 2,119,520 29.75%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 7,093 - - - 6,987 - -
Div Payout % - 0.84% - - - 3.28% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 3,136,235 3,007,709 2,529,861 2,328,197 2,210,722 2,124,074 2,119,520 29.75%
NOSH 712,780 709,365 708,644 707,658 706,301 698,708 697,210 1.47%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.17% 12.13% 8.02% 6.03% 4.45% 4.40% 5.22% -
ROE 13.76% 28.07% 20.56% 16.26% 11.54% 10.01% 12.66% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 844.72 978.36 895.96 867.38 814.73 650.68 685.45 14.90%
EPS 60.56 119.01 73.39 53.48 36.12 30.44 38.48 35.18%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 4.40 4.24 3.57 3.29 3.13 3.04 3.04 27.86%
Adjusted Per Share Value based on latest NOSH - 709,152
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 836.36 964.03 881.94 852.62 799.33 631.52 663.84 16.60%
EPS 59.96 117.27 72.24 52.57 35.44 29.55 37.27 37.18%
DPS 0.00 0.99 0.00 0.00 0.00 0.97 0.00 -
NAPS 4.3564 4.1779 3.5141 3.234 3.0708 2.9505 2.9442 29.75%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.25 2.61 1.80 2.16 1.91 1.74 1.60 -
P/RPS 0.15 0.27 0.20 0.25 0.23 0.27 0.23 -24.73%
P/EPS 2.06 2.19 2.45 4.04 5.29 5.72 4.16 -37.32%
EY 48.45 45.60 40.77 24.76 18.91 17.50 24.05 59.30%
DY 0.00 0.38 0.00 0.00 0.00 0.57 0.00 -
P/NAPS 0.28 0.62 0.50 0.66 0.61 0.57 0.53 -34.57%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 30/05/08 27/02/08 29/11/07 29/08/07 23/05/07 -
Price 0.65 1.95 2.87 2.00 2.10 1.72 2.06 -
P/RPS 0.08 0.20 0.32 0.23 0.26 0.26 0.30 -58.47%
P/EPS 1.07 1.64 3.91 3.74 5.81 5.65 5.35 -65.70%
EY 93.17 61.03 25.57 26.74 17.20 17.70 18.68 191.06%
DY 0.00 0.51 0.00 0.00 0.00 0.58 0.00 -
P/NAPS 0.15 0.46 0.80 0.61 0.67 0.57 0.68 -63.39%

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