[LIONIND] QoQ TTM Result on 30-Jun-2007 [#4]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -0.78%
YoY- 2171.37%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 5,963,816 5,522,235 5,070,282 4,786,191 4,552,952 4,083,405 3,643,946 38.83%
PBT 448,630 292,635 183,294 278,752 164,783 43,852 48,609 339.40%
Tax -53,807 -56,142 -66,359 -78,838 26,941 62,255 87,194 -
NP 394,823 236,493 116,935 199,914 191,724 106,107 135,803 103.56%
-
NP to SH 401,530 241,893 128,886 212,709 214,386 134,098 156,979 86.92%
-
Tax Rate 11.99% 19.18% 36.20% 28.28% -16.35% -141.97% -179.38% -
Total Cost 5,568,993 5,285,742 4,953,347 4,586,277 4,361,228 3,977,298 3,508,143 36.04%
-
Net Worth 2,536,771 2,333,110 2,210,722 2,113,597 2,121,456 2,173,855 2,160,369 11.29%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 7,045 7,045 7,045 7,045 3,487 3,487 3,487 59.74%
Div Payout % 1.75% 2.91% 5.47% 3.31% 1.63% 2.60% 2.22% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 2,536,771 2,333,110 2,210,722 2,113,597 2,121,456 2,173,855 2,160,369 11.29%
NOSH 710,580 709,152 706,301 704,532 697,847 698,988 696,893 1.30%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.62% 4.28% 2.31% 4.18% 4.21% 2.60% 3.73% -
ROE 15.83% 10.37% 5.83% 10.06% 10.11% 6.17% 7.27% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 839.29 778.71 717.86 679.34 652.43 584.19 522.88 37.05%
EPS 56.51 34.11 18.25 30.19 30.72 19.18 22.53 84.50%
DPS 1.00 1.00 1.00 1.00 0.50 0.50 0.50 58.67%
NAPS 3.57 3.29 3.13 3.00 3.04 3.11 3.10 9.85%
Adjusted Per Share Value based on latest NOSH - 704,532
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 828.41 767.07 704.29 664.83 632.43 567.21 506.17 38.83%
EPS 55.78 33.60 17.90 29.55 29.78 18.63 21.81 86.91%
DPS 0.98 0.98 0.98 0.98 0.48 0.48 0.48 60.86%
NAPS 3.5237 3.2408 3.0708 2.9359 2.9468 3.0196 3.0009 11.28%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.80 2.16 1.91 1.74 1.60 1.03 0.85 -
P/RPS 0.21 0.28 0.27 0.26 0.25 0.18 0.16 19.85%
P/EPS 3.19 6.33 10.47 5.76 5.21 5.37 3.77 -10.53%
EY 31.39 15.79 9.55 17.35 19.20 18.63 26.50 11.94%
DY 0.56 0.46 0.52 0.57 0.31 0.49 0.59 -3.41%
P/NAPS 0.50 0.66 0.61 0.58 0.53 0.33 0.27 50.74%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 27/02/08 29/11/07 29/08/07 23/05/07 26/02/07 30/11/06 -
Price 2.87 2.00 2.10 1.72 2.06 1.66 1.00 -
P/RPS 0.34 0.26 0.29 0.25 0.32 0.28 0.19 47.34%
P/EPS 5.08 5.86 11.51 5.70 6.71 8.65 4.44 9.38%
EY 19.69 17.06 8.69 17.55 14.91 11.56 22.53 -8.58%
DY 0.35 0.50 0.48 0.58 0.24 0.30 0.50 -21.14%
P/NAPS 0.80 0.61 0.67 0.57 0.68 0.53 0.32 84.09%

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