[LIONIND] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 93.67%
YoY- 41.08%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 2,782,413 2,257,427 1,584,699 779,155 4,482,351 3,269,291 2,096,380 20.83%
PBT -278,853 -134,652 -101,378 -28,041 -580,786 -89,030 -99,026 99.79%
Tax -9,013 -21,302 -14,608 -2,808 2,400 1,315 2,786 -
NP -287,866 -155,954 -115,986 -30,849 -578,386 -87,715 -96,240 108.01%
-
NP to SH -254,821 -139,751 -98,806 -32,011 -505,946 -86,826 -95,507 92.71%
-
Tax Rate - - - - - - - -
Total Cost 3,070,279 2,413,381 1,700,685 810,004 5,060,737 3,357,006 2,192,620 25.24%
-
Net Worth 2,382,755 2,520,099 2,556,068 2,613,873 2,645,959 3,068,664 3,056,798 -15.34%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,382,755 2,520,099 2,556,068 2,613,873 2,645,959 3,068,664 3,056,798 -15.34%
NOSH 715,542 715,937 715,985 716,129 717,062 716,977 717,558 -0.18%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -10.35% -6.91% -7.32% -3.96% -12.90% -2.68% -4.59% -
ROE -10.69% -5.55% -3.87% -1.22% -19.12% -2.83% -3.12% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 388.85 315.31 221.33 108.80 625.10 455.98 292.15 21.06%
EPS -35.61 -19.52 -13.80 -4.47 -70.56 -12.11 -13.31 93.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.33 3.52 3.57 3.65 3.69 4.28 4.26 -15.18%
Adjusted Per Share Value based on latest NOSH - 716,129
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 408.78 331.65 232.82 114.47 658.52 480.31 307.99 20.83%
EPS -37.44 -20.53 -14.52 -4.70 -74.33 -12.76 -14.03 92.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5006 3.7024 3.7552 3.8402 3.8873 4.5083 4.4909 -15.34%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.35 0.47 0.505 0.64 0.64 0.61 0.735 -
P/RPS 0.09 0.15 0.23 0.59 0.10 0.13 0.25 -49.48%
P/EPS -0.98 -2.41 -3.66 -14.32 -0.91 -5.04 -5.52 -68.51%
EY -101.75 -41.53 -27.33 -6.98 -110.25 -19.85 -18.11 217.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.13 0.14 0.18 0.17 0.14 0.17 -25.24%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 29/05/15 27/02/15 26/11/14 28/08/14 27/05/14 27/02/14 -
Price 0.29 0.40 0.47 0.56 0.705 0.60 0.69 -
P/RPS 0.07 0.13 0.21 0.51 0.11 0.13 0.24 -56.11%
P/EPS -0.81 -2.05 -3.41 -12.53 -1.00 -4.95 -5.18 -71.07%
EY -122.80 -48.80 -29.36 -7.98 -100.08 -20.18 -19.29 244.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.11 0.13 0.15 0.19 0.14 0.16 -31.92%

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