[LIONIND] QoQ TTM Result on 30-Sep-2003 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 53.61%
YoY- 160.26%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 3,637,868 3,325,104 2,899,587 2,526,914 2,014,549 1,726,037 1,577,808 74.61%
PBT 573,777 495,535 228,270 186,504 119,446 -55,381 -206,788 -
Tax -237,553 -240,837 -80,801 -76,754 -47,998 6,511 5,972 -
NP 336,224 254,698 147,469 109,750 71,448 -48,870 -200,816 -
-
NP to SH 336,224 254,698 147,469 109,750 71,448 -48,870 -200,816 -
-
Tax Rate 41.40% 48.60% 35.40% 41.15% 40.18% - - -
Total Cost 3,301,644 3,070,406 2,752,118 2,417,164 1,943,101 1,774,907 1,778,624 51.09%
-
Net Worth 1,685,296 1,752,616 1,490,500 1,502,582 1,475,780 1,130,030 415,282 154.63%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 6,795 3,400 3,400 3,400 3,400 593 593 409.02%
Div Payout % 2.02% 1.34% 2.31% 3.10% 4.76% 0.00% 0.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,685,296 1,752,616 1,490,500 1,502,582 1,475,780 1,130,030 415,282 154.63%
NOSH 679,554 679,308 677,500 679,901 680,082 523,162 593,260 9.48%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 9.24% 7.66% 5.09% 4.34% 3.55% -2.83% -12.73% -
ROE 19.95% 14.53% 9.89% 7.30% 4.84% -4.32% -48.36% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 535.33 489.48 427.98 371.66 296.22 329.92 265.96 59.48%
EPS 49.48 37.49 21.77 16.14 10.51 -9.34 -33.85 -
DPS 1.00 0.50 0.50 0.50 0.50 0.11 0.10 364.81%
NAPS 2.48 2.58 2.20 2.21 2.17 2.16 0.70 132.57%
Adjusted Per Share Value based on latest NOSH - 679,901
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 505.32 461.88 402.77 351.00 279.83 239.76 219.17 74.61%
EPS 46.70 35.38 20.48 15.24 9.92 -6.79 -27.89 -
DPS 0.94 0.47 0.47 0.47 0.47 0.08 0.08 417.61%
NAPS 2.341 2.4345 2.0704 2.0872 2.05 1.5697 0.5769 154.62%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.90 0.99 0.51 0.58 0.50 0.51 0.35 -
P/RPS 0.17 0.20 0.12 0.16 0.17 0.15 0.13 19.60%
P/EPS 1.82 2.64 2.34 3.59 4.76 -5.46 -1.03 -
EY 54.97 37.87 42.68 27.83 21.01 -18.32 -96.71 -
DY 1.11 0.51 0.98 0.86 1.00 0.22 0.29 144.89%
P/NAPS 0.36 0.38 0.23 0.26 0.23 0.24 0.50 -19.68%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 21/05/04 27/02/04 20/11/03 26/08/03 06/05/03 24/02/03 -
Price 0.91 0.95 0.62 0.57 0.65 0.47 0.41 -
P/RPS 0.17 0.19 0.14 0.15 0.22 0.14 0.15 8.71%
P/EPS 1.84 2.53 2.85 3.53 6.19 -5.03 -1.21 -
EY 54.37 39.47 35.11 28.32 16.16 -19.88 -82.56 -
DY 1.10 0.53 0.81 0.88 0.77 0.24 0.24 176.17%
P/NAPS 0.37 0.37 0.28 0.26 0.30 0.22 0.59 -26.75%

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