[LIONIND] QoQ Quarter Result on 31-Mar-2007 [#3]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 230.92%
YoY- 205.26%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,630,411 1,438,619 1,201,919 1,251,286 1,178,458 1,154,528 968,680 41.36%
PBT 124,399 66,478 42,076 59,682 15,058 161,936 -71,893 -
Tax -3,239 -2,462 -29,363 -21,078 -13,456 -14,941 76,416 -
NP 121,160 64,016 12,713 38,604 1,602 146,995 4,523 789.92%
-
NP to SH 125,449 63,779 11,492 41,173 12,442 147,602 13,169 347.53%
-
Tax Rate 2.60% 3.70% 69.79% 35.32% 89.36% 9.23% - -
Total Cost 1,509,251 1,374,603 1,189,206 1,212,682 1,176,856 1,007,533 964,157 34.70%
-
Net Worth 2,333,110 2,210,722 2,113,597 2,121,456 2,173,855 2,160,369 1,987,801 11.23%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 7,045 - - - 3,487 -
Div Payout % - - 61.31% - - - 26.48% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 2,333,110 2,210,722 2,113,597 2,121,456 2,173,855 2,160,369 1,987,801 11.23%
NOSH 709,152 706,301 704,532 697,847 698,988 696,893 697,474 1.11%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.43% 4.45% 1.06% 3.09% 0.14% 12.73% 0.47% -
ROE 5.38% 2.88% 0.54% 1.94% 0.57% 6.83% 0.66% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 229.91 203.68 170.60 179.31 168.59 165.67 138.88 39.81%
EPS 17.69 9.03 1.64 5.90 1.78 21.18 1.89 342.32%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.50 -
NAPS 3.29 3.13 3.00 3.04 3.11 3.10 2.85 10.01%
Adjusted Per Share Value based on latest NOSH - 697,847
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 226.47 199.83 166.95 173.81 163.70 160.37 134.56 41.35%
EPS 17.43 8.86 1.60 5.72 1.73 20.50 1.83 347.48%
DPS 0.00 0.00 0.98 0.00 0.00 0.00 0.48 -
NAPS 3.2408 3.0708 2.9359 2.9468 3.0196 3.0009 2.7612 11.23%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.16 1.91 1.74 1.60 1.03 0.85 0.95 -
P/RPS 0.94 0.94 1.02 0.89 0.61 0.51 0.68 24.01%
P/EPS 12.21 21.15 106.67 27.12 57.87 4.01 50.32 -60.99%
EY 8.19 4.73 0.94 3.69 1.73 24.92 1.99 156.15%
DY 0.00 0.00 0.57 0.00 0.00 0.00 0.53 -
P/NAPS 0.66 0.61 0.58 0.53 0.33 0.27 0.33 58.53%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 29/11/07 29/08/07 23/05/07 26/02/07 30/11/06 16/08/06 -
Price 2.00 2.10 1.72 2.06 1.66 1.00 0.81 -
P/RPS 0.87 1.03 1.01 1.15 0.98 0.60 0.58 30.94%
P/EPS 11.31 23.26 105.45 34.92 93.26 4.72 42.90 -58.78%
EY 8.85 4.30 0.95 2.86 1.07 21.18 2.33 142.84%
DY 0.00 0.00 0.58 0.00 0.00 0.00 0.62 -
P/NAPS 0.61 0.67 0.57 0.68 0.53 0.32 0.28 67.81%

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