[LIONIND] QoQ Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 57.86%
YoY- 222.21%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 2,050,987 936,041 4,471,890 3,357,422 2,532,272 1,349,903 4,419,256 -39.97%
PBT -26,383 -36,407 466,190 300,686 212,660 100,196 -374,767 -82.86%
Tax 198,804 17,472 -49,020 -16,799 -28,759 -16,100 131,989 31.30%
NP 172,421 -18,935 417,170 283,887 183,901 84,096 -242,778 -
-
NP to SH 124,002 -18,779 361,469 241,876 153,224 69,752 -278,298 -
-
Tax Rate - - 10.52% 5.59% 13.52% 16.07% - -
Total Cost 1,878,566 954,976 4,054,720 3,073,535 2,348,371 1,265,807 4,662,034 -45.35%
-
Net Worth 3,144,822 3,010,374 3,031,722 2,917,348 2,830,615 2,760,125 2,694,573 10.81%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 7,133 - - - 7,128 -
Div Payout % - - 1.97% - - - 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 3,144,822 3,010,374 3,031,722 2,917,348 2,830,615 2,760,125 2,694,573 10.81%
NOSH 716,360 716,755 713,346 713,288 713,001 713,210 712,850 0.32%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.41% -2.02% 9.33% 8.46% 7.26% 6.23% -5.49% -
ROE 3.94% -0.62% 11.92% 8.29% 5.41% 2.53% -10.33% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 286.31 130.59 626.89 470.70 355.16 189.27 619.94 -40.16%
EPS 17.31 -2.62 50.67 33.91 21.49 9.78 -39.04 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 4.39 4.20 4.25 4.09 3.97 3.87 3.78 10.45%
Adjusted Per Share Value based on latest NOSH - 713,209
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 284.90 130.02 621.17 466.37 351.75 187.51 613.86 -39.97%
EPS 17.22 -2.61 50.21 33.60 21.28 9.69 -38.66 -
DPS 0.00 0.00 0.99 0.00 0.00 0.00 0.99 -
NAPS 4.3684 4.1816 4.2113 4.0524 3.9319 3.834 3.7429 10.82%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.97 1.78 1.41 1.74 1.37 1.52 1.25 -
P/RPS 0.69 1.36 0.22 0.37 0.39 0.80 0.20 127.80%
P/EPS 11.38 -67.94 2.78 5.13 6.38 15.54 -3.20 -
EY 8.79 -1.47 35.94 19.49 15.69 6.43 -31.23 -
DY 0.00 0.00 0.71 0.00 0.00 0.00 0.80 -
P/NAPS 0.45 0.42 0.33 0.43 0.35 0.39 0.33 22.90%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 23/11/10 25/08/10 27/05/10 25/02/10 24/11/09 28/08/09 -
Price 1.91 1.85 1.64 1.50 1.65 1.32 1.56 -
P/RPS 0.67 1.42 0.26 0.32 0.46 0.70 0.25 92.59%
P/EPS 11.03 -70.61 3.24 4.42 7.68 13.50 -4.00 -
EY 9.06 -1.42 30.90 22.61 13.02 7.41 -25.03 -
DY 0.00 0.00 0.61 0.00 0.00 0.00 0.64 -
P/NAPS 0.44 0.44 0.39 0.37 0.42 0.34 0.41 4.80%

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