[LIONIND] QoQ Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -4.37%
YoY- -2.58%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 2,255,253 1,473,514 734,515 3,965,156 3,013,691 2,060,221 1,084,060 63.03%
PBT -74,204 -12,954 -32,769 396,261 433,932 365,849 276,858 -
Tax 36,781 22,544 11,061 -61,035 -91,400 -72,031 -45,677 -
NP -37,423 9,590 -21,708 335,226 342,532 293,818 231,181 -
-
NP to SH -23,438 15,677 -19,646 327,565 342,532 293,818 231,181 -
-
Tax Rate - - - 15.40% 21.06% 19.69% 16.50% -
Total Cost 2,292,676 1,463,924 756,223 3,629,930 2,671,159 1,766,403 852,879 93.44%
-
Net Worth 2,148,483 2,696,443 1,943,700 2,248,827 1,986,288 1,934,267 1,915,189 7.97%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - 6,877 - - - -
Div Payout % - - - 2.10% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 2,148,483 2,696,443 1,943,700 2,248,827 1,986,288 1,934,267 1,915,189 7.97%
NOSH 697,559 696,755 696,666 687,714 684,927 681,080 679,145 1.80%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -1.66% 0.65% -2.96% 8.45% 11.37% 14.26% 21.33% -
ROE -1.09% 0.58% -1.01% 14.57% 17.24% 15.19% 12.07% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 323.31 211.48 105.43 576.57 440.00 302.49 159.62 60.15%
EPS -3.36 2.25 -2.82 47.63 50.01 43.14 34.04 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 3.08 3.87 2.79 3.27 2.90 2.84 2.82 6.06%
Adjusted Per Share Value based on latest NOSH - 698,021
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 313.27 204.68 102.03 550.79 418.62 286.18 150.58 63.04%
EPS -3.26 2.18 -2.73 45.50 47.58 40.81 32.11 -
DPS 0.00 0.00 0.00 0.96 0.00 0.00 0.00 -
NAPS 2.9844 3.7455 2.6999 3.1238 2.7591 2.6868 2.6603 7.97%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.75 0.50 0.88 1.23 1.34 1.77 0.94 -
P/RPS 0.23 0.24 0.83 0.21 0.30 0.59 0.59 -46.66%
P/EPS -22.32 22.22 -31.21 2.58 2.68 4.10 2.76 -
EY -4.48 4.50 -3.20 38.72 37.32 24.37 36.21 -
DY 0.00 0.00 0.00 0.81 0.00 0.00 0.00 -
P/NAPS 0.24 0.13 0.32 0.38 0.46 0.62 0.33 -19.14%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 23/02/06 21/11/05 23/08/05 27/05/05 21/02/05 29/11/04 -
Price 1.22 0.71 0.77 1.07 1.27 1.52 1.87 -
P/RPS 0.38 0.34 0.73 0.19 0.29 0.50 1.17 -52.78%
P/EPS -36.31 31.56 -27.30 2.25 2.54 3.52 5.49 -
EY -2.75 3.17 -3.66 44.51 39.38 28.38 18.20 -
DY 0.00 0.00 0.00 0.93 0.00 0.00 0.00 -
P/NAPS 0.40 0.18 0.28 0.33 0.44 0.54 0.66 -28.40%

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