[LIONIND] QoQ Quarter Result on 31-Mar-2003 [#3]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
06-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 500.76%
YoY- 709.46%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 742,000 904,707 763,931 488,949 369,327 392,342 462,127 36.99%
PBT 8,446 57,421 32,633 129,770 -33,320 -9,637 -136,985 -
Tax -3,297 -29,749 -48,514 759 750 -993 136,985 -
NP 5,149 27,672 -15,881 130,529 -32,570 -10,630 0 -
-
NP to SH 5,149 27,672 -15,881 130,529 -32,570 -10,630 -131,445 -
-
Tax Rate 39.04% 51.81% 148.67% -0.58% - - - -
Total Cost 736,851 877,035 779,812 358,420 401,897 402,972 462,127 36.36%
-
Net Worth 1,490,500 1,502,582 1,475,780 1,130,030 415,282 445,391 427,270 129.49%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 3,400 - - - 593 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,490,500 1,502,582 1,475,780 1,130,030 415,282 445,391 427,270 129.49%
NOSH 677,500 679,901 680,082 523,162 593,260 593,854 593,431 9.20%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.69% 3.06% -2.08% 26.70% -8.82% -2.71% 0.00% -
ROE 0.35% 1.84% -1.08% 11.55% -7.84% -2.39% -30.76% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 109.52 133.06 112.33 93.46 62.25 66.07 77.87 25.45%
EPS 0.76 4.07 -2.34 24.95 -5.49 -1.79 -22.15 -
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.10 -
NAPS 2.20 2.21 2.17 2.16 0.70 0.75 0.72 110.14%
Adjusted Per Share Value based on latest NOSH - 523,162
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 103.07 125.67 106.11 67.92 51.30 54.50 64.19 37.00%
EPS 0.72 3.84 -2.21 18.13 -4.52 -1.48 -18.26 -
DPS 0.00 0.00 0.47 0.00 0.00 0.00 0.08 -
NAPS 2.0704 2.0872 2.05 1.5697 0.5769 0.6187 0.5935 129.49%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.51 0.58 0.50 0.51 0.35 0.34 0.28 -
P/RPS 0.47 0.44 0.45 0.55 0.56 0.51 0.36 19.39%
P/EPS 67.11 14.25 -21.41 2.04 -6.38 -18.99 -1.26 -
EY 1.49 7.02 -4.67 48.92 -15.69 -5.26 -79.11 -
DY 0.00 0.00 1.00 0.00 0.00 0.00 0.36 -
P/NAPS 0.23 0.26 0.23 0.24 0.50 0.45 0.39 -29.60%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 20/11/03 26/08/03 06/05/03 24/02/03 25/11/02 26/08/02 -
Price 0.62 0.57 0.65 0.47 0.41 0.37 0.34 -
P/RPS 0.57 0.43 0.58 0.50 0.66 0.56 0.44 18.78%
P/EPS 81.58 14.00 -27.84 1.88 -7.47 -20.67 -1.53 -
EY 1.23 7.14 -3.59 53.09 -13.39 -4.84 -65.15 -
DY 0.00 0.00 0.77 0.00 0.00 0.00 0.29 -
P/NAPS 0.28 0.26 0.30 0.22 0.59 0.49 0.47 -29.13%

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