[LIONIND] QoQ Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 18.61%
YoY- 175.97%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 1,084,060 3,637,868 2,561,173 1,646,707 904,707 2,014,549 1,250,618 -9.06%
PBT 276,858 573,777 462,902 65,867 57,421 119,446 86,813 116.20%
Tax -45,677 -237,553 -192,323 -33,046 -29,749 -47,998 516 -
NP 231,181 336,224 270,579 32,821 27,672 71,448 87,329 91.02%
-
NP to SH 231,181 336,224 270,579 32,821 27,672 71,448 87,329 91.02%
-
Tax Rate 16.50% 41.40% 41.55% 50.17% 51.81% 40.18% -0.59% -
Total Cost 852,879 3,301,644 2,290,594 1,613,886 877,035 1,943,101 1,163,289 -18.64%
-
Net Worth 1,915,189 1,684,516 1,752,243 1,494,952 1,502,582 1,135,233 1,017,425 52.27%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 6,792 - - - 2,615 - -
Div Payout % - 2.02% - - - 3.66% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,915,189 1,684,516 1,752,243 1,494,952 1,502,582 1,135,233 1,017,425 52.27%
NOSH 679,145 679,240 679,164 679,523 679,901 523,148 471,030 27.54%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 21.33% 9.24% 10.56% 1.99% 3.06% 3.55% 6.98% -
ROE 12.07% 19.96% 15.44% 2.20% 1.84% 6.29% 8.58% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 159.62 535.58 377.11 242.33 133.06 385.08 265.51 -28.70%
EPS 34.04 49.50 39.84 4.83 4.07 13.66 18.54 49.77%
DPS 0.00 1.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 2.82 2.48 2.58 2.20 2.21 2.17 2.16 19.39%
Adjusted Per Share Value based on latest NOSH - 677,500
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 150.58 505.32 355.76 228.74 125.67 279.83 173.72 -9.06%
EPS 32.11 46.70 37.59 4.56 3.84 9.92 12.13 91.02%
DPS 0.00 0.94 0.00 0.00 0.00 0.36 0.00 -
NAPS 2.6603 2.3399 2.434 2.0766 2.0872 1.5769 1.4133 52.27%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.94 0.90 0.99 0.51 0.58 0.50 0.51 -
P/RPS 0.59 0.17 0.26 0.21 0.44 0.13 0.19 112.40%
P/EPS 2.76 1.82 2.48 10.56 14.25 3.66 2.75 0.24%
EY 36.21 55.00 40.24 9.47 7.02 27.31 36.35 -0.25%
DY 0.00 1.11 0.00 0.00 0.00 1.00 0.00 -
P/NAPS 0.33 0.36 0.38 0.23 0.26 0.23 0.24 23.58%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 19/08/04 21/05/04 27/02/04 20/11/03 26/08/03 06/05/03 -
Price 1.87 0.91 0.95 0.62 0.57 0.65 0.47 -
P/RPS 1.17 0.17 0.25 0.26 0.43 0.17 0.18 247.10%
P/EPS 5.49 1.84 2.38 12.84 14.00 4.76 2.54 66.93%
EY 18.20 54.40 41.94 7.79 7.14 21.01 39.45 -40.21%
DY 0.00 1.10 0.00 0.00 0.00 0.77 0.00 -
P/NAPS 0.66 0.37 0.37 0.28 0.26 0.30 0.22 107.59%

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