[LIONIND] QoQ Quarter Result on 30-Sep-2003 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 274.25%
YoY- 360.32%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 1,076,695 914,466 742,000 904,707 763,931 488,949 369,327 104.20%
PBT 110,875 397,035 8,446 57,421 32,633 129,770 -33,320 -
Tax -45,230 -159,277 -3,297 -29,749 -48,514 759 750 -
NP 65,645 237,758 5,149 27,672 -15,881 130,529 -32,570 -
-
NP to SH 65,645 237,758 5,149 27,672 -15,881 130,529 -32,570 -
-
Tax Rate 40.79% 40.12% 39.04% 51.81% 148.67% -0.58% - -
Total Cost 1,011,050 676,708 736,851 877,035 779,812 358,420 401,897 85.07%
-
Net Worth 1,685,296 1,752,616 1,490,500 1,502,582 1,475,780 1,130,030 415,282 154.63%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 6,795 - - - 3,400 - - -
Div Payout % 10.35% - - - 0.00% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,685,296 1,752,616 1,490,500 1,502,582 1,475,780 1,130,030 415,282 154.63%
NOSH 679,554 679,308 677,500 679,901 680,082 523,162 593,260 9.48%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.10% 26.00% 0.69% 3.06% -2.08% 26.70% -8.82% -
ROE 3.90% 13.57% 0.35% 1.84% -1.08% 11.55% -7.84% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 158.44 134.62 109.52 133.06 112.33 93.46 62.25 86.52%
EPS 9.66 35.00 0.76 4.07 -2.34 24.95 -5.49 -
DPS 1.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 2.48 2.58 2.20 2.21 2.17 2.16 0.70 132.57%
Adjusted Per Share Value based on latest NOSH - 679,901
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 149.56 127.03 103.07 125.67 106.11 67.92 51.30 104.21%
EPS 9.12 33.03 0.72 3.84 -2.21 18.13 -4.52 -
DPS 0.94 0.00 0.00 0.00 0.47 0.00 0.00 -
NAPS 2.341 2.4345 2.0704 2.0872 2.05 1.5697 0.5769 154.62%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.90 0.99 0.51 0.58 0.50 0.51 0.35 -
P/RPS 0.57 0.74 0.47 0.44 0.45 0.55 0.56 1.18%
P/EPS 9.32 2.83 67.11 14.25 -21.41 2.04 -6.38 -
EY 10.73 35.35 1.49 7.02 -4.67 48.92 -15.69 -
DY 1.11 0.00 0.00 0.00 1.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.23 0.26 0.23 0.24 0.50 -19.68%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 21/05/04 27/02/04 20/11/03 26/08/03 06/05/03 24/02/03 -
Price 0.91 0.95 0.62 0.57 0.65 0.47 0.41 -
P/RPS 0.57 0.71 0.57 0.43 0.58 0.50 0.66 -9.31%
P/EPS 9.42 2.71 81.58 14.00 -27.84 1.88 -7.47 -
EY 10.62 36.84 1.23 7.14 -3.59 53.09 -13.39 -
DY 1.10 0.00 0.00 0.00 0.77 0.00 0.00 -
P/NAPS 0.37 0.37 0.28 0.26 0.30 0.22 0.59 -26.75%

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