[LIONIND] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -37.29%
YoY- -72.04%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 4,499,772 5,544,080 5,451,618 5,573,186 5,307,996 4,949,134 4,623,224 -1.78%
PBT -108,192 -12,832 85,128 106,744 147,992 105,976 61,753 -
Tax 9,796 -17,281 -20,056 -14,902 -27,096 176,096 251,014 -88.42%
NP -98,396 -30,113 65,072 91,842 120,896 282,072 312,768 -
-
NP to SH -103,688 -38,221 48,522 69,330 110,552 232,090 249,468 -
-
Tax Rate - - 23.56% 13.96% 18.31% -166.17% -406.48% -
Total Cost 4,598,168 5,574,193 5,386,546 5,481,344 5,187,100 4,667,062 4,310,456 4.38%
-
Net Worth 3,173,829 3,199,800 3,172,635 3,272,720 3,287,845 3,257,432 3,199,656 -0.53%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 7,174 - - - 28,699 - -
Div Payout % - 0.00% - - - 12.37% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 3,173,829 3,199,800 3,172,635 3,272,720 3,287,845 3,257,432 3,199,656 -0.53%
NOSH 718,060 717,444 717,790 717,701 717,870 717,496 717,411 0.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -2.19% -0.54% 1.19% 1.65% 2.28% 5.70% 6.77% -
ROE -3.27% -1.19% 1.53% 2.12% 3.36% 7.12% 7.80% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 626.66 772.75 759.50 776.53 739.41 689.78 644.43 -1.84%
EPS -14.44 -5.32 6.76 9.66 -15.40 32.35 34.77 -
DPS 0.00 1.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 4.42 4.46 4.42 4.56 4.58 4.54 4.46 -0.59%
Adjusted Per Share Value based on latest NOSH - 717,040
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 661.08 814.51 800.92 818.78 779.82 727.10 679.22 -1.78%
EPS -15.23 -5.62 7.13 10.19 16.24 34.10 36.65 -
DPS 0.00 1.05 0.00 0.00 0.00 4.22 0.00 -
NAPS 4.6628 4.701 4.6611 4.8081 4.8303 4.7856 4.7008 -0.53%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.08 1.22 1.37 1.33 1.35 1.88 1.80 -
P/RPS 0.17 0.16 0.18 0.17 0.18 0.27 0.28 -28.23%
P/EPS -7.48 -22.90 20.27 13.77 8.77 5.81 5.18 -
EY -13.37 -4.37 4.93 7.26 11.41 17.21 19.32 -
DY 0.00 0.82 0.00 0.00 0.00 2.13 0.00 -
P/NAPS 0.24 0.27 0.31 0.29 0.29 0.41 0.40 -28.79%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 27/08/12 24/05/12 27/02/12 29/11/11 26/08/11 24/05/11 -
Price 0.96 1.17 1.16 1.43 1.36 1.52 1.67 -
P/RPS 0.15 0.15 0.15 0.18 0.18 0.22 0.26 -30.62%
P/EPS -6.65 -21.96 17.16 14.80 8.83 4.70 4.80 -
EY -15.04 -4.55 5.83 6.76 11.32 21.28 20.82 -
DY 0.00 0.85 0.00 0.00 0.00 2.63 0.00 -
P/NAPS 0.22 0.26 0.26 0.31 0.30 0.33 0.37 -29.22%

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