[LIONIND] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 99.68%
YoY- 84.71%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 2,667,492 1,914,071 1,158,713 514,170 2,514,921 1,866,241 1,168,520 73.45%
PBT 107,442 127,275 69,757 220 -852,536 -108,542 15,704 260.81%
Tax 6,023 -18,983 -12,955 -2,714 -53,269 -11,079 -5,733 -
NP 113,465 108,292 56,802 -2,494 -905,805 -119,621 9,971 406.67%
-
NP to SH 105,311 101,715 52,952 -2,520 -796,477 -107,167 8,094 454.05%
-
Tax Rate -5.61% 14.91% 18.57% 1,233.64% - - 36.51% -
Total Cost 2,554,027 1,805,779 1,101,911 516,664 3,420,726 1,985,862 1,158,549 69.46%
-
Net Worth 1,708,818 1,710,062 1,662,900 1,616,159 1,613,800 2,293,922 2,428,200 -20.89%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,708,818 1,710,062 1,662,900 1,616,159 1,613,800 2,293,922 2,428,200 -20.89%
NOSH 717,909 717,909 717,909 717,909 701,652 703,657 710,000 0.74%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.25% 5.66% 4.90% -0.49% -36.02% -6.41% 0.85% -
ROE 6.16% 5.95% 3.18% -0.16% -49.35% -4.67% 0.33% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 391.81 280.94 168.63 73.49 358.43 265.22 164.58 78.38%
EPS 15.37 14.64 7.64 -0.36 -113.50 -15.23 1.14 467.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.51 2.51 2.42 2.31 2.30 3.26 3.42 -18.65%
Adjusted Per Share Value based on latest NOSH - 717,909
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 391.89 281.20 170.23 75.54 369.48 274.18 171.67 73.45%
EPS 15.47 14.94 7.78 -0.37 -117.01 -15.74 1.19 453.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5105 2.5123 2.443 2.3744 2.3709 3.3701 3.5674 -20.89%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.20 0.705 0.405 0.495 0.32 0.335 0.29 -
P/RPS 0.31 0.25 0.24 0.67 0.09 0.13 0.18 43.72%
P/EPS 7.76 4.72 5.26 -137.43 -0.28 -2.20 25.44 -54.71%
EY 12.89 21.18 19.03 -0.73 -354.73 -45.46 3.93 120.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.28 0.17 0.21 0.14 0.10 0.08 230.55%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 25/05/17 23/02/17 24/11/16 25/08/16 31/05/16 29/02/16 -
Price 1.04 1.08 0.56 0.405 0.325 0.35 0.22 -
P/RPS 0.27 0.38 0.33 0.55 0.09 0.13 0.13 62.85%
P/EPS 6.72 7.23 7.27 -112.44 -0.29 -2.30 19.30 -50.53%
EY 14.87 13.82 13.76 -0.89 -349.28 -43.51 5.18 102.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.23 0.18 0.14 0.11 0.06 260.52%

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