[LIONIND] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -106.0%
YoY- -108.5%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 3,223,933 2,255,253 1,473,514 734,515 3,965,156 3,013,691 2,060,221 34.89%
PBT -146,097 -74,204 -12,954 -32,769 396,261 433,932 365,849 -
Tax 113,197 36,781 22,544 11,061 -61,035 -91,400 -72,031 -
NP -32,900 -37,423 9,590 -21,708 335,226 342,532 293,818 -
-
NP to SH -10,269 -23,438 15,677 -19,646 327,565 342,532 293,818 -
-
Tax Rate - - - - 15.40% 21.06% 19.69% -
Total Cost 3,256,833 2,292,676 1,463,924 756,223 3,629,930 2,671,159 1,766,403 50.53%
-
Net Worth 2,009,307 2,148,483 2,696,443 1,943,700 2,248,827 1,986,288 1,934,267 2.57%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 3,488 - - - 6,877 - - -
Div Payout % 0.00% - - - 2.10% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,009,307 2,148,483 2,696,443 1,943,700 2,248,827 1,986,288 1,934,267 2.57%
NOSH 697,676 697,559 696,755 696,666 687,714 684,927 681,080 1.62%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -1.02% -1.66% 0.65% -2.96% 8.45% 11.37% 14.26% -
ROE -0.51% -1.09% 0.58% -1.01% 14.57% 17.24% 15.19% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 462.10 323.31 211.48 105.43 576.57 440.00 302.49 32.74%
EPS -1.47 -3.36 2.25 -2.82 47.63 50.01 43.14 -
DPS 0.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.88 3.08 3.87 2.79 3.27 2.90 2.84 0.93%
Adjusted Per Share Value based on latest NOSH - 696,666
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 447.83 313.27 204.68 102.03 550.79 418.62 286.18 34.89%
EPS -1.43 -3.26 2.18 -2.73 45.50 47.58 40.81 -
DPS 0.48 0.00 0.00 0.00 0.96 0.00 0.00 -
NAPS 2.7911 2.9844 3.7455 2.6999 3.1238 2.7591 2.6868 2.57%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.95 0.75 0.50 0.88 1.23 1.34 1.77 -
P/RPS 0.21 0.23 0.24 0.83 0.21 0.30 0.59 -49.87%
P/EPS -64.54 -22.32 22.22 -31.21 2.58 2.68 4.10 -
EY -1.55 -4.48 4.50 -3.20 38.72 37.32 24.37 -
DY 0.53 0.00 0.00 0.00 0.81 0.00 0.00 -
P/NAPS 0.33 0.24 0.13 0.32 0.38 0.46 0.62 -34.39%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 16/08/06 31/05/06 23/02/06 21/11/05 23/08/05 27/05/05 21/02/05 -
Price 0.81 1.22 0.71 0.77 1.07 1.27 1.52 -
P/RPS 0.18 0.38 0.34 0.73 0.19 0.29 0.50 -49.48%
P/EPS -55.03 -36.31 31.56 -27.30 2.25 2.54 3.52 -
EY -1.82 -2.75 3.17 -3.66 44.51 39.38 28.38 -
DY 0.62 0.00 0.00 0.00 0.93 0.00 0.00 -
P/NAPS 0.28 0.40 0.18 0.28 0.33 0.44 0.54 -35.53%

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