[LIONIND] QoQ 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- -81.39%
YoY- 115.81%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Quarter 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 1,076,695 914,466 742,000 904,707 763,931 488,949 69.78%
PBT 276,858 110,875 397,035 8,446 57,421 32,633 129,770 65.49%
Tax -45,677 -45,230 -159,277 -3,297 -29,749 -48,514 759 -
NP 231,181 65,645 237,758 5,149 27,672 -15,881 130,529 46.23%
-
NP to SH 231,181 65,645 237,758 5,149 27,672 -15,881 130,529 46.23%
-
Tax Rate 16.50% 40.79% 40.12% 39.04% 51.81% 148.67% -0.58% -
Total Cost 852,879 1,011,050 676,708 736,851 877,035 779,812 358,420 77.95%
-
Net Worth 1,915,189 1,685,296 1,752,616 1,490,500 1,502,582 1,475,780 1,130,030 42.01%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 6,795 - - - 3,400 - -
Div Payout % - 10.35% - - - 0.00% - -
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 1,685,296 1,752,616 1,490,500 1,502,582 1,475,780 1,130,030 42.01%
NOSH 679,145 679,554 679,308 677,500 679,901 680,082 523,162 18.94%
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% 6.10% 26.00% 0.69% 3.06% -2.08% 26.70% -
ROE 12.07% 3.90% 13.57% 0.35% 1.84% -1.08% 11.55% -
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 159.62 158.44 134.62 109.52 133.06 112.33 93.46 42.74%
EPS 34.04 9.66 35.00 0.76 4.07 -2.34 24.95 22.94%
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 150.58 149.56 127.03 103.07 125.67 106.11 67.92 69.77%
EPS 32.11 9.12 33.03 0.72 3.84 -2.21 18.13 46.23%
DPS 0.00 0.94 0.00 0.00 0.00 0.47 0.00 -
NAPS 2.6603 2.341 2.4345 2.0704 2.0872 2.05 1.5697 42.01%
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 0.57 0.74 0.47 0.44 0.45 0.55 4.77%
P/EPS 2.76 9.32 2.83 67.11 14.25 -21.41 2.04 22.25%
EY 36.21 10.73 35.35 1.49 7.02 -4.67 48.92 -18.12%
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 0.57 0.71 0.57 0.43 0.58 0.50 75.98%
P/EPS 5.49 9.42 2.71 81.58 14.00 -27.84 1.88 103.90%
EY 18.20 10.62 36.84 1.23 7.14 -3.59 53.09 -50.92%
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