[LIONIND] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -71.29%
YoY- -67.26%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 5,399,612 4,419,256 4,778,457 5,313,418 6,021,008 6,940,157 6,349,196 -10.22%
PBT 400,784 -374,767 -395,688 3,174 494,504 893,550 542,072 -18.21%
Tax -64,400 131,989 173,042 183,314 -62,820 -51,457 -32,592 57.39%
NP 336,384 -242,778 -222,645 186,488 431,684 842,093 509,480 -24.15%
-
NP to SH 279,008 -278,298 -263,894 123,916 431,660 844,205 520,050 -33.94%
-
Tax Rate 16.07% - - -5,775.49% 12.70% 5.76% 6.01% -
Total Cost 5,063,228 4,662,034 5,001,102 5,126,930 5,589,324 6,098,064 5,839,716 -9.06%
-
Net Worth 2,760,125 2,694,573 2,794,849 3,044,426 3,136,235 3,007,709 2,529,861 5.97%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 7,128 - - - 7,093 - -
Div Payout % - 0.00% - - - 0.84% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 2,760,125 2,694,573 2,794,849 3,044,426 3,136,235 3,007,709 2,529,861 5.97%
NOSH 713,210 712,850 712,971 712,980 712,780 709,365 708,644 0.42%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.23% -5.49% -4.66% 3.51% 7.17% 12.13% 8.02% -
ROE 10.11% -10.33% -9.44% 4.07% 13.76% 28.07% 20.56% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 757.09 619.94 670.22 745.24 844.72 978.36 895.96 -10.61%
EPS 39.12 -39.04 -37.01 17.38 60.56 119.01 73.39 -34.23%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 3.87 3.78 3.92 4.27 4.40 4.24 3.57 5.52%
Adjusted Per Share Value based on latest NOSH - 712,511
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 750.04 613.86 663.76 738.07 836.36 964.03 881.94 -10.22%
EPS 38.76 -38.66 -36.66 17.21 59.96 117.27 72.24 -33.94%
DPS 0.00 0.99 0.00 0.00 0.00 0.99 0.00 -
NAPS 3.834 3.7429 3.8822 4.2289 4.3564 4.1779 3.5141 5.97%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.52 1.25 0.61 0.68 1.25 2.61 1.80 -
P/RPS 0.20 0.20 0.09 0.09 0.15 0.27 0.20 0.00%
P/EPS 3.89 -3.20 -1.65 3.91 2.06 2.19 2.45 36.06%
EY 25.74 -31.23 -60.68 25.56 48.45 45.60 40.77 -26.38%
DY 0.00 0.80 0.00 0.00 0.00 0.38 0.00 -
P/NAPS 0.39 0.33 0.16 0.16 0.28 0.62 0.50 -15.25%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 28/08/09 28/05/09 27/02/09 27/11/08 28/08/08 30/05/08 -
Price 1.32 1.56 1.35 0.63 0.65 1.95 2.87 -
P/RPS 0.17 0.25 0.20 0.08 0.08 0.20 0.32 -34.38%
P/EPS 3.37 -4.00 -3.65 3.62 1.07 1.64 3.91 -9.42%
EY 29.64 -25.03 -27.42 27.59 93.17 61.03 25.57 10.33%
DY 0.00 0.64 0.00 0.00 0.00 0.51 0.00 -
P/NAPS 0.34 0.41 0.34 0.15 0.15 0.46 0.80 -43.44%

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