[LIONIND] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
16-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 56.19%
YoY- -103.13%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 3,584,272 2,332,986 1,154,528 3,223,933 2,255,253 1,473,514 734,515 187.97%
PBT 236,676 176,994 161,936 -146,097 -74,204 -12,954 -32,769 -
Tax -49,475 -28,397 -14,941 113,197 36,781 22,544 11,061 -
NP 187,201 148,597 146,995 -32,900 -37,423 9,590 -21,708 -
-
NP to SH 201,215 160,044 147,602 -10,269 -23,438 15,677 -19,646 -
-
Tax Rate 20.90% 16.04% 9.23% - - - - -
Total Cost 3,397,071 2,184,389 1,007,533 3,256,833 2,292,676 1,463,924 756,223 172.50%
-
Net Worth 2,119,520 2,167,843 2,160,369 2,009,307 2,148,483 2,696,443 1,943,700 5.94%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 3,488 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 2,119,520 2,167,843 2,160,369 2,009,307 2,148,483 2,696,443 1,943,700 5.94%
NOSH 697,210 697,055 696,893 697,676 697,559 696,755 696,666 0.05%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.22% 6.37% 12.73% -1.02% -1.66% 0.65% -2.96% -
ROE 9.49% 7.38% 6.83% -0.51% -1.09% 0.58% -1.01% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 514.09 334.69 165.67 462.10 323.31 211.48 105.43 187.82%
EPS 28.86 22.96 21.18 -1.47 -3.36 2.25 -2.82 -
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 3.04 3.11 3.10 2.88 3.08 3.87 2.79 5.89%
Adjusted Per Share Value based on latest NOSH - 697,474
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 497.88 324.07 160.37 447.83 313.27 204.68 102.03 187.97%
EPS 27.95 22.23 20.50 -1.43 -3.26 2.18 -2.73 -
DPS 0.00 0.00 0.00 0.48 0.00 0.00 0.00 -
NAPS 2.9442 3.0113 3.0009 2.7911 2.9844 3.7455 2.6999 5.95%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.60 1.03 0.85 0.95 0.75 0.50 0.88 -
P/RPS 0.31 0.31 0.51 0.21 0.23 0.24 0.83 -48.16%
P/EPS 5.54 4.49 4.01 -64.54 -22.32 22.22 -31.21 -
EY 18.04 22.29 24.92 -1.55 -4.48 4.50 -3.20 -
DY 0.00 0.00 0.00 0.53 0.00 0.00 0.00 -
P/NAPS 0.53 0.33 0.27 0.33 0.24 0.13 0.32 40.02%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 26/02/07 30/11/06 16/08/06 31/05/06 23/02/06 21/11/05 -
Price 2.06 1.66 1.00 0.81 1.22 0.71 0.77 -
P/RPS 0.40 0.50 0.60 0.18 0.38 0.34 0.73 -33.06%
P/EPS 7.14 7.23 4.72 -55.03 -36.31 31.56 -27.30 -
EY 14.01 13.83 21.18 -1.82 -2.75 3.17 -3.66 -
DY 0.00 0.00 0.00 0.62 0.00 0.00 0.00 -
P/NAPS 0.68 0.53 0.32 0.28 0.40 0.18 0.28 80.77%

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