[LIONIND] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 196.69%
YoY- 18.23%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,505,252 6,940,157 4,761,897 3,069,030 1,438,619 4,546,341 3,584,272 -43.83%
PBT 123,626 893,550 406,554 190,877 66,478 334,957 236,676 -35.06%
Tax -15,705 -51,457 -24,444 -5,701 -2,462 -135,043 -49,475 -53.36%
NP 107,921 842,093 382,110 185,176 64,016 199,914 187,201 -30.66%
-
NP to SH 107,915 844,205 390,038 189,228 63,779 212,707 201,215 -33.91%
-
Tax Rate 12.70% 5.76% 6.01% 2.99% 3.70% 40.32% 20.90% -
Total Cost 1,397,331 6,098,064 4,379,787 2,883,854 1,374,603 4,346,427 3,397,071 -44.60%
-
Net Worth 3,136,235 3,007,709 2,529,861 2,328,197 2,210,722 2,124,074 2,119,520 29.75%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 7,093 - - - 6,987 - -
Div Payout % - 0.84% - - - 3.28% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 3,136,235 3,007,709 2,529,861 2,328,197 2,210,722 2,124,074 2,119,520 29.75%
NOSH 712,780 709,365 708,644 707,658 706,301 698,708 697,210 1.47%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.17% 12.13% 8.02% 6.03% 4.45% 4.40% 5.22% -
ROE 3.44% 28.07% 15.42% 8.13% 2.88% 10.01% 9.49% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 211.18 978.36 671.97 433.69 203.68 650.68 514.09 -44.65%
EPS 15.14 119.01 55.04 26.74 9.03 30.44 28.86 -34.87%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 4.40 4.24 3.57 3.29 3.13 3.04 3.04 27.86%
Adjusted Per Share Value based on latest NOSH - 709,152
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 221.14 1,019.61 699.59 450.89 211.35 667.92 526.58 -43.83%
EPS 15.85 124.03 57.30 27.80 9.37 31.25 29.56 -33.92%
DPS 0.00 1.04 0.00 0.00 0.00 1.03 0.00 -
NAPS 4.6076 4.4188 3.7167 3.4205 3.2479 3.1206 3.1139 29.75%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.25 2.61 1.80 2.16 1.91 1.74 1.60 -
P/RPS 0.59 0.27 0.27 0.50 0.94 0.27 0.31 53.39%
P/EPS 8.26 2.19 3.27 8.08 21.15 5.72 5.54 30.41%
EY 12.11 45.60 30.58 12.38 4.73 17.50 18.04 -23.27%
DY 0.00 0.38 0.00 0.00 0.00 0.57 0.00 -
P/NAPS 0.28 0.62 0.50 0.66 0.61 0.57 0.53 -34.57%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 30/05/08 27/02/08 29/11/07 29/08/07 23/05/07 -
Price 0.65 1.95 2.87 2.00 2.10 1.72 2.06 -
P/RPS 0.31 0.20 0.43 0.46 1.03 0.26 0.40 -15.58%
P/EPS 4.29 1.64 5.21 7.48 23.26 5.65 7.14 -28.72%
EY 23.29 61.03 19.18 13.37 4.30 17.70 14.01 40.20%
DY 0.00 0.51 0.00 0.00 0.00 0.58 0.00 -
P/NAPS 0.15 0.46 0.80 0.61 0.67 0.57 0.68 -63.39%

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