[LIONIND] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -8.48%
YoY- -94.47%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,523,338 1,569,368 1,446,007 1,311,840 1,286,320 1,185,196 938,386 38.00%
PBT -85,914 -38,548 -190,615 -71,506 -63,986 -77,496 -470,445 -67.71%
Tax -486 -3,972 190,615 71,506 63,986 77,496 470,445 -
NP -86,400 -42,520 0 0 0 0 0 -
-
NP to SH -86,400 -42,520 -187,013 -74,090 -68,302 -81,036 -468,306 -67.49%
-
Tax Rate - - - - - - - -
Total Cost 1,609,738 1,611,888 1,446,007 1,311,840 1,286,320 1,185,196 938,386 43.16%
-
Net Worth 415,384 445,391 427,187 581,801 610,686 623,810 646,733 -25.49%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - 593 - - - 593 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 415,384 445,391 427,187 581,801 610,686 623,810 646,733 -25.49%
NOSH 593,406 593,854 593,315 593,675 592,899 594,105 593,333 0.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -5.67% -2.71% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -20.80% -9.55% -43.78% -12.73% -11.18% -12.99% -72.41% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 256.71 264.27 243.72 220.97 216.95 199.49 158.15 37.99%
EPS -14.56 -7.16 -31.52 -12.48 -11.52 -13.64 -78.92 -67.49%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.10 -
NAPS 0.70 0.75 0.72 0.98 1.03 1.05 1.09 -25.50%
Adjusted Per Share Value based on latest NOSH - 593,268
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 211.60 218.00 200.86 182.22 178.68 164.63 130.35 38.00%
EPS -12.00 -5.91 -25.98 -10.29 -9.49 -11.26 -65.05 -67.49%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.08 -
NAPS 0.577 0.6187 0.5934 0.8082 0.8483 0.8665 0.8984 -25.50%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.35 0.34 0.28 0.27 0.28 0.26 0.25 -
P/RPS 0.14 0.13 0.11 0.12 0.13 0.13 0.16 -8.49%
P/EPS -2.40 -4.75 -0.89 -2.16 -2.43 -1.91 -0.32 281.75%
EY -41.60 -21.06 -112.57 -46.22 -41.14 -52.46 -315.71 -74.00%
DY 0.00 0.00 0.36 0.00 0.00 0.00 0.40 -
P/NAPS 0.50 0.45 0.39 0.28 0.27 0.25 0.23 67.57%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 25/11/02 26/08/02 16/05/02 21/02/02 29/11/01 30/08/01 -
Price 0.41 0.37 0.34 0.36 0.28 0.31 0.39 -
P/RPS 0.16 0.14 0.14 0.16 0.13 0.16 0.25 -25.67%
P/EPS -2.82 -5.17 -1.08 -2.88 -2.43 -2.27 -0.49 220.12%
EY -35.51 -19.35 -92.71 -34.67 -41.14 -44.00 -202.38 -68.55%
DY 0.00 0.00 0.29 0.00 0.00 0.00 0.26 -
P/NAPS 0.59 0.49 0.47 0.37 0.27 0.30 0.36 38.88%

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