[LIONIND] QoQ Quarter Result on 31-Mar-2004 [#3]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 4517.56%
YoY- 82.15%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 976,161 1,084,060 1,076,695 914,466 742,000 904,707 763,931 17.66%
PBT 88,991 276,858 110,875 397,035 8,446 57,421 32,633 94.59%
Tax -26,354 -45,677 -45,230 -159,277 -3,297 -29,749 -48,514 -33.30%
NP 62,637 231,181 65,645 237,758 5,149 27,672 -15,881 -
-
NP to SH 62,637 231,181 65,645 237,758 5,149 27,672 -15,881 -
-
Tax Rate 29.61% 16.50% 40.79% 40.12% 39.04% 51.81% 148.67% -
Total Cost 913,524 852,879 1,011,050 676,708 736,851 877,035 779,812 11.07%
-
Net Worth 1,939,902 1,915,189 1,685,296 1,752,616 1,490,500 1,502,582 1,475,780 19.89%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 6,795 - - - 3,400 -
Div Payout % - - 10.35% - - - 0.00% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,939,902 1,915,189 1,685,296 1,752,616 1,490,500 1,502,582 1,475,780 19.89%
NOSH 683,064 679,145 679,554 679,308 677,500 679,901 680,082 0.29%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.42% 21.33% 6.10% 26.00% 0.69% 3.06% -2.08% -
ROE 3.23% 12.07% 3.90% 13.57% 0.35% 1.84% -1.08% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 142.91 159.62 158.44 134.62 109.52 133.06 112.33 17.32%
EPS 9.17 34.04 9.66 35.00 0.76 4.07 -2.34 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.50 -
NAPS 2.84 2.82 2.48 2.58 2.20 2.21 2.17 19.55%
Adjusted Per Share Value based on latest NOSH - 679,308
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 135.60 150.58 149.56 127.03 103.07 125.67 106.11 17.67%
EPS 8.70 32.11 9.12 33.03 0.72 3.84 -2.21 -
DPS 0.00 0.00 0.94 0.00 0.00 0.00 0.47 -
NAPS 2.6946 2.6603 2.341 2.4345 2.0704 2.0872 2.05 19.89%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.77 0.94 0.90 0.99 0.51 0.58 0.50 -
P/RPS 1.24 0.59 0.57 0.74 0.47 0.44 0.45 95.94%
P/EPS 19.30 2.76 9.32 2.83 67.11 14.25 -21.41 -
EY 5.18 36.21 10.73 35.35 1.49 7.02 -4.67 -
DY 0.00 0.00 1.11 0.00 0.00 0.00 1.00 -
P/NAPS 0.62 0.33 0.36 0.38 0.23 0.26 0.23 93.10%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 21/02/05 29/11/04 19/08/04 21/05/04 27/02/04 20/11/03 26/08/03 -
Price 1.52 1.87 0.91 0.95 0.62 0.57 0.65 -
P/RPS 1.06 1.17 0.57 0.71 0.57 0.43 0.58 49.20%
P/EPS 16.58 5.49 9.42 2.71 81.58 14.00 -27.84 -
EY 6.03 18.20 10.62 36.84 1.23 7.14 -3.59 -
DY 0.00 0.00 1.10 0.00 0.00 0.00 0.77 -
P/NAPS 0.54 0.66 0.37 0.37 0.28 0.26 0.30 47.70%

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