[LIONIND] QoQ Quarter Result on 31-Dec-2004 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -72.91%
YoY- 1116.49%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 734,515 951,465 953,470 976,161 1,084,060 1,076,695 914,466 -13.58%
PBT -32,769 -37,671 68,083 88,991 276,858 110,875 397,035 -
Tax 11,061 24,536 -19,369 -26,354 -45,677 -45,230 -159,277 -
NP -21,708 -13,135 48,714 62,637 231,181 65,645 237,758 -
-
NP to SH -19,646 -14,967 48,714 62,637 231,181 65,645 237,758 -
-
Tax Rate - - 28.45% 29.61% 16.50% 40.79% 40.12% -
Total Cost 756,223 964,600 904,756 913,524 852,879 1,011,050 676,708 7.68%
-
Net Worth 1,943,700 1,996,342 2,009,539 1,939,902 1,915,189 1,685,296 1,752,616 7.13%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 6,980 - - - 6,795 - -
Div Payout % - 0.00% - - - 10.35% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,943,700 1,996,342 2,009,539 1,939,902 1,915,189 1,685,296 1,752,616 7.13%
NOSH 696,666 698,021 692,944 683,064 679,145 679,554 679,308 1.69%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -2.96% -1.38% 5.11% 6.42% 21.33% 6.10% 26.00% -
ROE -1.01% -0.75% 2.42% 3.23% 12.07% 3.90% 13.57% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 105.43 136.31 137.60 142.91 159.62 158.44 134.62 -15.02%
EPS -2.82 -2.15 7.03 9.17 34.04 9.66 35.00 -
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.79 2.86 2.90 2.84 2.82 2.48 2.58 5.35%
Adjusted Per Share Value based on latest NOSH - 683,064
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 102.03 132.16 132.44 135.60 150.58 149.56 127.03 -13.58%
EPS -2.73 -2.08 6.77 8.70 32.11 9.12 33.03 -
DPS 0.00 0.97 0.00 0.00 0.00 0.94 0.00 -
NAPS 2.6999 2.773 2.7914 2.6946 2.6603 2.341 2.4345 7.13%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.88 1.23 1.34 1.77 0.94 0.90 0.99 -
P/RPS 0.83 0.90 0.97 1.24 0.59 0.57 0.74 7.94%
P/EPS -31.21 -57.36 19.06 19.30 2.76 9.32 2.83 -
EY -3.20 -1.74 5.25 5.18 36.21 10.73 35.35 -
DY 0.00 0.81 0.00 0.00 0.00 1.11 0.00 -
P/NAPS 0.32 0.43 0.46 0.62 0.33 0.36 0.38 -10.81%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 23/08/05 27/05/05 21/02/05 29/11/04 19/08/04 21/05/04 -
Price 0.77 1.07 1.27 1.52 1.87 0.91 0.95 -
P/RPS 0.73 0.78 0.92 1.06 1.17 0.57 0.71 1.86%
P/EPS -27.30 -49.90 18.07 16.58 5.49 9.42 2.71 -
EY -3.66 -2.00 5.54 6.03 18.20 10.62 36.84 -
DY 0.00 0.93 0.00 0.00 0.00 1.10 0.00 -
P/NAPS 0.28 0.37 0.44 0.54 0.66 0.37 0.37 -16.94%

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