[LIONIND] QoQ TTM Result on 30-Jun-2003 [#4]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 246.2%
YoY- 137.26%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 3,325,104 2,899,587 2,526,914 2,014,549 1,726,037 1,577,808 1,555,342 65.87%
PBT 495,535 228,270 186,504 119,446 -55,381 -206,788 -186,087 -
Tax -240,837 -80,801 -76,754 -47,998 6,511 5,972 3,949 -
NP 254,698 147,469 109,750 71,448 -48,870 -200,816 -182,138 -
-
NP to SH 254,698 147,469 109,750 71,448 -48,870 -200,816 -182,138 -
-
Tax Rate 48.60% 35.40% 41.15% 40.18% - - - -
Total Cost 3,070,406 2,752,118 2,417,164 1,943,101 1,774,907 1,778,624 1,737,480 46.11%
-
Net Worth 1,752,616 1,490,500 1,502,582 1,475,780 1,130,030 415,282 445,391 149.03%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 3,400 3,400 3,400 3,400 593 593 593 220.00%
Div Payout % 1.34% 2.31% 3.10% 4.76% 0.00% 0.00% 0.00% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,752,616 1,490,500 1,502,582 1,475,780 1,130,030 415,282 445,391 149.03%
NOSH 679,308 677,500 679,901 680,082 523,162 593,260 593,854 9.36%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 7.66% 5.09% 4.34% 3.55% -2.83% -12.73% -11.71% -
ROE 14.53% 9.89% 7.30% 4.84% -4.32% -48.36% -40.89% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 489.48 427.98 371.66 296.22 329.92 265.96 261.91 51.66%
EPS 37.49 21.77 16.14 10.51 -9.34 -33.85 -30.67 -
DPS 0.50 0.50 0.50 0.50 0.11 0.10 0.10 192.11%
NAPS 2.58 2.20 2.21 2.17 2.16 0.70 0.75 127.70%
Adjusted Per Share Value based on latest NOSH - 680,082
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 488.51 425.99 371.24 295.97 253.58 231.80 228.50 65.87%
EPS 37.42 21.67 16.12 10.50 -7.18 -29.50 -26.76 -
DPS 0.50 0.50 0.50 0.50 0.09 0.09 0.09 213.35%
NAPS 2.5748 2.1898 2.2075 2.1681 1.6602 0.6101 0.6543 149.04%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.99 0.51 0.58 0.50 0.51 0.35 0.34 -
P/RPS 0.20 0.12 0.16 0.17 0.15 0.13 0.13 33.23%
P/EPS 2.64 2.34 3.59 4.76 -5.46 -1.03 -1.11 -
EY 37.87 42.68 27.83 21.01 -18.32 -96.71 -90.21 -
DY 0.51 0.98 0.86 1.00 0.22 0.29 0.29 45.64%
P/NAPS 0.38 0.23 0.26 0.23 0.24 0.50 0.45 -10.65%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 21/05/04 27/02/04 20/11/03 26/08/03 06/05/03 24/02/03 25/11/02 -
Price 0.95 0.62 0.57 0.65 0.47 0.41 0.37 -
P/RPS 0.19 0.14 0.15 0.22 0.14 0.15 0.14 22.55%
P/EPS 2.53 2.85 3.53 6.19 -5.03 -1.21 -1.21 -
EY 39.47 35.11 28.32 16.16 -19.88 -82.56 -82.89 -
DY 0.53 0.81 0.88 0.77 0.24 0.24 0.27 56.70%
P/NAPS 0.37 0.28 0.26 0.30 0.22 0.59 0.49 -17.06%

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