[LIONIND] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -22.28%
YoY- 26.59%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 2,947,028 2,938,060 3,965,156 4,018,254 4,120,442 4,336,240 3,637,868 -13.06%
PBT -25,908 -131,076 396,261 578,576 731,698 1,107,432 573,777 -
Tax 45,088 44,244 -61,035 -121,866 -144,062 -182,708 -237,553 -
NP 19,180 -86,832 335,226 456,709 587,636 924,724 336,224 -85.10%
-
NP to SH 31,354 -78,584 327,565 456,709 587,636 924,724 336,224 -79.34%
-
Tax Rate - - 15.40% 21.06% 19.69% 16.50% 41.40% -
Total Cost 2,927,848 3,024,892 3,629,930 3,561,545 3,532,806 3,411,516 3,301,644 -7.67%
-
Net Worth 2,696,443 1,943,700 2,248,827 1,986,288 1,934,267 1,915,189 1,684,516 36.72%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 6,877 - - - 6,792 -
Div Payout % - - 2.10% - - - 2.02% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 2,696,443 1,943,700 2,248,827 1,986,288 1,934,267 1,915,189 1,684,516 36.72%
NOSH 696,755 696,666 687,714 684,927 681,080 679,145 679,240 1.70%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.65% -2.96% 8.45% 11.37% 14.26% 21.33% 9.24% -
ROE 1.16% -4.04% 14.57% 22.99% 30.38% 48.28% 19.96% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 422.96 421.73 576.57 586.67 604.99 638.49 535.58 -14.52%
EPS 4.50 -11.28 47.63 66.68 86.28 136.16 49.50 -79.69%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 3.87 2.79 3.27 2.90 2.84 2.82 2.48 34.42%
Adjusted Per Share Value based on latest NOSH - 692,944
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 409.36 408.12 550.79 558.16 572.36 602.33 505.32 -13.06%
EPS 4.36 -10.92 45.50 63.44 81.63 128.45 46.70 -79.33%
DPS 0.00 0.00 0.96 0.00 0.00 0.00 0.94 -
NAPS 3.7455 2.6999 3.1238 2.7591 2.6868 2.6603 2.3399 36.72%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.50 0.88 1.23 1.34 1.77 0.94 0.90 -
P/RPS 0.12 0.21 0.21 0.23 0.29 0.15 0.17 -20.67%
P/EPS 11.11 -7.80 2.58 2.01 2.05 0.69 1.82 232.91%
EY 9.00 -12.82 38.72 49.76 48.75 144.85 55.00 -69.98%
DY 0.00 0.00 0.81 0.00 0.00 0.00 1.11 -
P/NAPS 0.13 0.32 0.38 0.46 0.62 0.33 0.36 -49.19%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 21/11/05 23/08/05 27/05/05 21/02/05 29/11/04 19/08/04 -
Price 0.71 0.77 1.07 1.27 1.52 1.87 0.91 -
P/RPS 0.17 0.18 0.19 0.22 0.25 0.29 0.17 0.00%
P/EPS 15.78 -6.83 2.25 1.90 1.76 1.37 1.84 317.34%
EY 6.34 -14.65 44.51 52.50 56.76 72.81 54.40 -76.04%
DY 0.00 0.00 0.93 0.00 0.00 0.00 1.10 -
P/NAPS 0.18 0.28 0.33 0.44 0.54 0.66 0.37 -38.06%

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