[LIONIND] QoQ TTM Result on 30-Jun-2002 [#4]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 61.28%
YoY- 59.05%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 1,726,037 1,577,808 1,555,342 1,459,299 1,244,245 1,121,765 994,067 44.51%
PBT -55,381 -206,788 -186,087 -195,824 -495,906 -491,710 -484,851 -76.48%
Tax 6,511 5,972 3,949 4,057 440,338 457,559 464,592 -94.20%
NP -48,870 -200,816 -182,138 -191,767 -55,568 -34,151 -20,259 79.96%
-
NP to SH -48,870 -200,816 -182,138 -191,767 -495,300 -491,559 -483,182 -78.32%
-
Tax Rate - - - - - - - -
Total Cost 1,774,907 1,778,624 1,737,480 1,651,066 1,299,813 1,155,916 1,014,326 45.26%
-
Net Worth 1,130,030 415,282 445,391 427,270 581,403 611,485 623,810 48.65%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 593 593 593 593 593 593 593 0.00%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 1,130,030 415,282 445,391 427,270 581,403 611,485 623,810 48.65%
NOSH 523,162 593,260 593,854 593,431 593,268 593,675 594,105 -8.13%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -2.83% -12.73% -11.71% -13.14% -4.47% -3.04% -2.04% -
ROE -4.32% -48.36% -40.89% -44.88% -85.19% -80.39% -77.46% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 329.92 265.96 261.91 245.91 209.73 188.95 167.32 57.30%
EPS -9.34 -33.85 -30.67 -32.31 -83.49 -82.80 -81.33 -76.40%
DPS 0.11 0.10 0.10 0.10 0.10 0.10 0.10 6.56%
NAPS 2.16 0.70 0.75 0.72 0.98 1.03 1.05 61.82%
Adjusted Per Share Value based on latest NOSH - 593,431
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 239.76 219.17 216.05 202.71 172.83 155.82 138.08 44.51%
EPS -6.79 -27.89 -25.30 -26.64 -68.80 -68.28 -67.12 -78.31%
DPS 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.00%
NAPS 1.5697 0.5769 0.6187 0.5935 0.8076 0.8494 0.8665 48.65%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.51 0.35 0.34 0.28 0.27 0.28 0.26 -
P/RPS 0.15 0.13 0.13 0.11 0.13 0.15 0.16 -4.21%
P/EPS -5.46 -1.03 -1.11 -0.87 -0.32 -0.34 -0.32 563.91%
EY -18.32 -96.71 -90.21 -115.41 -309.21 -295.71 -312.81 -84.94%
DY 0.22 0.29 0.29 0.36 0.37 0.36 0.38 -30.55%
P/NAPS 0.24 0.50 0.45 0.39 0.28 0.27 0.25 -2.68%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 06/05/03 24/02/03 25/11/02 26/08/02 16/05/02 21/02/02 29/11/01 -
Price 0.47 0.41 0.37 0.34 0.36 0.28 0.31 -
P/RPS 0.14 0.15 0.14 0.14 0.17 0.15 0.19 -18.43%
P/EPS -5.03 -1.21 -1.21 -1.05 -0.43 -0.34 -0.38 460.45%
EY -19.88 -82.56 -82.89 -95.04 -231.91 -295.71 -262.35 -82.12%
DY 0.24 0.24 0.27 0.29 0.28 0.36 0.32 -17.46%
P/NAPS 0.22 0.59 0.49 0.47 0.37 0.27 0.30 -18.69%

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