[LIONIND] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -199.67%
YoY- -106.84%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 4,665,972 4,618,112 3,223,933 3,007,004 2,947,028 2,938,060 3,965,156 11.42%
PBT 353,988 647,744 -146,097 -98,938 -25,908 -131,076 396,261 -7.22%
Tax -56,794 -59,764 113,197 49,041 45,088 44,244 -61,035 -4.67%
NP 297,194 587,980 -32,900 -49,897 19,180 -86,832 335,226 -7.69%
-
NP to SH 320,088 590,408 -10,269 -31,250 31,354 -78,584 327,565 -1.52%
-
Tax Rate 16.04% 9.23% - - - - 15.40% -
Total Cost 4,368,778 4,030,132 3,256,833 3,056,901 2,927,848 3,024,892 3,629,930 13.10%
-
Net Worth 2,167,843 2,160,369 2,009,307 2,148,483 2,696,443 1,943,700 2,248,827 -2.40%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 3,488 - - - 6,877 -
Div Payout % - - 0.00% - - - 2.10% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 2,167,843 2,160,369 2,009,307 2,148,483 2,696,443 1,943,700 2,248,827 -2.40%
NOSH 697,055 696,893 697,676 697,559 696,755 696,666 687,714 0.90%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.37% 12.73% -1.02% -1.66% 0.65% -2.96% 8.45% -
ROE 14.77% 27.33% -0.51% -1.45% 1.16% -4.04% 14.57% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 669.38 662.67 462.10 431.07 422.96 421.73 576.57 10.43%
EPS 45.92 84.72 -1.47 -4.48 4.50 -11.28 47.63 -2.40%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 1.00 -
NAPS 3.11 3.10 2.88 3.08 3.87 2.79 3.27 -3.28%
Adjusted Per Share Value based on latest NOSH - 697,237
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 648.13 641.49 447.83 417.69 409.36 408.12 550.79 11.42%
EPS 44.46 82.01 -1.43 -4.34 4.36 -10.92 45.50 -1.52%
DPS 0.00 0.00 0.48 0.00 0.00 0.00 0.96 -
NAPS 3.0113 3.0009 2.7911 2.9844 3.7455 2.6999 3.1238 -2.40%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.03 0.85 0.95 0.75 0.50 0.88 1.23 -
P/RPS 0.15 0.13 0.21 0.17 0.12 0.21 0.21 -20.04%
P/EPS 2.24 1.00 -64.54 -16.74 11.11 -7.80 2.58 -8.96%
EY 44.58 99.67 -1.55 -5.97 9.00 -12.82 38.72 9.82%
DY 0.00 0.00 0.53 0.00 0.00 0.00 0.81 -
P/NAPS 0.33 0.27 0.33 0.24 0.13 0.32 0.38 -8.95%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 30/11/06 16/08/06 31/05/06 23/02/06 21/11/05 23/08/05 -
Price 1.66 1.00 0.81 1.22 0.71 0.77 1.07 -
P/RPS 0.25 0.15 0.18 0.28 0.17 0.18 0.19 20.01%
P/EPS 3.61 1.18 -55.03 -27.23 15.78 -6.83 2.25 36.93%
EY 27.66 84.72 -1.82 -3.67 6.34 -14.65 44.51 -27.11%
DY 0.00 0.00 0.62 0.00 0.00 0.00 0.93 -
P/NAPS 0.53 0.32 0.28 0.40 0.18 0.28 0.33 37.02%

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