[LIONIND] QoQ TTM Result on 31-Dec-2005 [#2]

Stock

[LIONIND] LION INDUSTRIES CORPORATION

Announcement Date

23-Feb-2006

Admission Sponsor

Sponsor

Financial Year

30-Jun-2006

Quarter

31-Dec-2005 [#2]

Profit Trend

QoQ- -35.59%

YoY- -91.72%

Quarter Report

LIONIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	3,643,946	3,223,933	3,206,718	3,378,449	3,615,611	3,965,156	4,090,386	-7.40%
YoY %	13.03%	0.54%	-5.08%	-6.56%	-8.82%	-3.06%	-	-
Horiz. %	89.09%	78.82%	78.40%	82.59%	88.39%	96.94%	100.00%	-
PBT	48,609	-146,096	-111,874	17,458	86,634	396,261	544,807	-80.00%
YoY %	133.27%	-30.59%	-740.82%	-79.85%	-78.14%	-27.27%	-	-
Horiz. %	8.92%	-26.82%	-20.53%	3.20%	15.90%	72.73%	100.00%	-
Tax	87,194	113,196	61,316	27,711	-10,126	-66,864	-136,630	-
YoY %	-22.97%	84.61%	121.27%	373.66%	84.86%	51.06%	-	-
Horiz. %	-63.82%	-82.85%	-44.88%	-20.28%	7.41%	48.94%	100.00%	-
NP	135,803	-32,900	-50,558	45,169	76,508	329,397	408,177	-51.95%
YoY %	512.78%	34.93%	-211.93%	-40.96%	-76.77%	-19.30%	-	-
Horiz. %	33.27%	-8.06%	-12.39%	11.07%	18.74%	80.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	156,979	-10,269	-38,405	49,424	76,738	327,565	408,177	-47.08%
YoY %	1,628.67%	73.26%	-177.71%	-35.59%	-76.57%	-19.75%	-	-
Horiz. %	38.46%	-2.52%	-9.41%	12.11%	18.80%	80.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-179.38%	-	-	-158.73%	11.69%	16.87%	25.08%	-
YoY %	0.00%	-	-	-1,457.83%	-30.71%	-32.74%	-	-
Horiz. %	-715.23%	-	-	-632.89%	46.61%	67.26%	100.00%	-
Total Cost	3,508,143	3,256,833	3,257,276	3,333,280	3,539,103	3,635,759	3,682,209	-3.17%
YoY %	7.72%	-0.01%	-2.28%	-5.82%	-2.66%	-1.26%	-	-
Horiz. %	95.27%	88.45%	88.46%	90.52%	96.11%	98.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,160,369	1,987,801	2,147,490	2,696,252	1,943,700	1,996,342	2,009,539	4.93%
YoY %	8.68%	-7.44%	-20.35%	38.72%	-2.64%	-0.66%	-	-
Horiz. %	107.51%	98.92%	106.86%	134.17%	96.72%	99.34%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	3,487	3,487	6,980	6,980	6,980	6,980	6,795	-35.87%
YoY %	0.00%	-50.04%	0.00%	0.00%	0.00%	2.72%	-	-
Horiz. %	51.32%	51.32%	102.72%	102.72%	102.72%	102.72%	100.00%	-
Div Payout %	2.22%	0.00%	0.00%	14.12%	9.10%	2.13%	1.66%	-
YoY %	0.00%	0.00%	0.00%	55.16%	327.23%	28.31%	-	-
Horiz. %	133.73%	0.00%	0.00%	850.60%	548.19%	128.31%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	2,160,369	1,987,801	2,147,490	2,696,252	1,943,700	1,996,342	2,009,539	4.93%
YoY %	8.68%	-7.44%	-20.35%	38.72%	-2.64%	-0.66%	-	-
Horiz. %	107.51%	98.92%	106.86%	134.17%	96.72%	99.34%	100.00%	-
NOSH	696,893	697,474	697,237	696,706	696,666	698,021	692,944	0.37%
YoY %	-0.08%	0.03%	0.08%	0.01%	-0.19%	0.73%	-	-
Horiz. %	100.57%	100.65%	100.62%	100.54%	100.54%	100.73%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	3.73%	-1.02%	-1.58%	1.34%	2.12%	8.31%	9.98%	-
YoY %	465.69%	35.44%	-217.91%	-36.79%	-74.49%	-16.73%	-	-
Horiz. %	37.37%	-10.22%	-15.83%	13.43%	21.24%	83.27%	100.00%	-
ROE	7.27%	-0.52%	-1.79%	1.83%	3.95%	16.41%	20.31%	-
YoY %	1,498.08%	70.95%	-197.81%	-53.67%	-75.93%	-19.20%	-	-
Horiz. %	35.80%	-2.56%	-8.81%	9.01%	19.45%	80.80%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	522.88	462.23	459.92	484.92	518.99	568.06	590.29	-7.75%
YoY %	13.12%	0.50%	-5.16%	-6.56%	-8.64%	-3.77%	-	-
Horiz. %	88.58%	78.31%	77.91%	82.15%	87.92%	96.23%	100.00%	-
EPS	22.53	-1.47	-5.51	7.09	11.02	46.93	58.90	-47.27%
YoY %	1,632.65%	73.32%	-177.72%	-35.66%	-76.52%	-20.32%	-	-
Horiz. %	38.25%	-2.50%	-9.35%	12.04%	18.71%	79.68%	100.00%	-
DPS	0.50	0.50	1.00	1.00	1.00	1.00	1.00	-36.97%
YoY %	0.00%	-50.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	50.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.10	2.85	3.08	3.87	2.79	2.86	2.90	4.54%
YoY %	8.77%	-7.47%	-20.41%	38.71%	-2.45%	-1.38%	-	-
Horiz. %	106.90%	98.28%	106.21%	133.45%	96.21%	98.62%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 696,706
RPS	506.17	447.83	445.43	469.29	502.23	550.79	568.18	-7.40%
YoY %	13.03%	0.54%	-5.08%	-6.56%	-8.82%	-3.06%	-	-
Horiz. %	89.09%	78.82%	78.40%	82.60%	88.39%	96.94%	100.00%	-
EPS	21.81	-1.43	-5.33	6.87	10.66	45.50	56.70	-47.07%
YoY %	1,625.17%	73.17%	-177.58%	-35.55%	-76.57%	-19.75%	-	-
Horiz. %	38.47%	-2.52%	-9.40%	12.12%	18.80%	80.25%	100.00%	-
DPS	0.48	0.48	0.97	0.97	0.97	0.97	0.94	-36.08%
YoY %	0.00%	-50.52%	0.00%	0.00%	0.00%	3.19%	-	-
Horiz. %	51.06%	51.06%	103.19%	103.19%	103.19%	103.19%	100.00%	-
NAPS	3.0009	2.7612	2.983	3.7453	2.6999	2.773	2.7914	4.93%
YoY %	8.68%	-7.44%	-20.35%	38.72%	-2.64%	-0.66%	-	-
Horiz. %	107.51%	98.92%	106.86%	134.17%	96.72%	99.34%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	0.85	0.95	0.75	0.50	0.88	1.23	1.34	-
P/RPS	0.16	0.21	0.16	0.10	0.17	0.22	0.23	-21.47%
YoY %	-23.81%	31.25%	60.00%	-41.18%	-22.73%	-4.35%	-	-
Horiz. %	69.57%	91.30%	69.57%	43.48%	73.91%	95.65%	100.00%	-
P/EPS	3.77	-64.52	-13.62	7.05	7.99	2.62	2.27	40.19%
YoY %	105.84%	-373.72%	-293.19%	-11.76%	204.96%	15.42%	-	-
Horiz. %	166.08%	-2,842.29%	-600.00%	310.57%	351.98%	115.42%	100.00%	-
EY	26.50	-1.55	-7.34	14.19	12.52	38.15	43.96	-28.61%
YoY %	1,809.68%	78.88%	-151.73%	13.34%	-67.18%	-13.22%	-	-
Horiz. %	60.28%	-3.53%	-16.70%	32.28%	28.48%	86.78%	100.00%	-
DY	0.59	0.53	1.33	2.00	1.14	0.81	0.75	-14.77%
YoY %	11.32%	-60.15%	-33.50%	75.44%	40.74%	8.00%	-	-
Horiz. %	78.67%	70.67%	177.33%	266.67%	152.00%	108.00%	100.00%	-
P/NAPS	0.27	0.33	0.24	0.13	0.32	0.43	0.46	-29.87%
YoY %	-18.18%	37.50%	84.62%	-59.38%	-25.58%	-6.52%	-	-
Horiz. %	58.70%	71.74%	52.17%	28.26%	69.57%	93.48%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	30/11/06	16/08/06	31/05/06	23/02/06	21/11/05	23/08/05	27/05/05	-
Price	1.00	0.81	1.22	0.71	0.77	1.07	1.27	-
P/RPS	0.19	0.18	0.27	0.15	0.15	0.19	0.22	-9.30%
YoY %	5.56%	-33.33%	80.00%	0.00%	-21.05%	-13.64%	-	-
Horiz. %	86.36%	81.82%	122.73%	68.18%	68.18%	86.36%	100.00%	-
P/EPS	4.44	-55.02	-22.15	10.01	6.99	2.28	2.16	61.59%
YoY %	108.07%	-148.40%	-321.28%	43.20%	206.58%	5.56%	-	-
Horiz. %	205.56%	-2,547.22%	-1,025.46%	463.43%	323.61%	105.56%	100.00%	-
EY	22.53	-1.82	-4.51	9.99	14.31	43.86	46.38	-38.17%
YoY %	1,337.91%	59.65%	-145.15%	-30.19%	-67.37%	-5.43%	-	-
Horiz. %	48.58%	-3.92%	-9.72%	21.54%	30.85%	94.57%	100.00%	-
DY	0.50	0.62	0.82	1.41	1.30	0.93	0.79	-26.26%
YoY %	-19.35%	-24.39%	-41.84%	8.46%	39.78%	17.72%	-	-
Horiz. %	63.29%	78.48%	103.80%	178.48%	164.56%	117.72%	100.00%	-
P/NAPS	0.32	0.28	0.40	0.18	0.28	0.37	0.44	-19.11%
YoY %	14.29%	-30.00%	122.22%	-35.71%	-24.32%	-15.91%	-	-
Horiz. %	72.73%	63.64%	90.91%	40.91%	63.64%	84.09%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-07-01 09:00:00

OBV

Hourly

SELL

2024-07-01 08:00:00

EMA 5

Daily

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

923

HLIND

HONG LEONG INDUSTRIES BHD

919

JCY

JCY INTERNATIONAL BERHAD

443

GENTING

GENTING BHD

376

YTLPOWR

YTL POWER INTERNATIONAL BHD

329

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

321

DNEX

DAGANG NEXCHANGE BERHAD

279

UCHITEC

UCHI TECHNOLOGIES BHD

277

NOTION

NOTION VTEC BHD

254

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.06

+0.01

49,243,300

MAXLAND-WB

0.035

+0.03

27,355,500

HIAPTEK

0.44

+0.015

26,571,700

SNS

0.775

+0.02

24,227,800

TCS

0.18

+0.02

22,876,500

NOVAMSC

0.225

+0.01

19,430,600

YGL

0.265

+0.02

18,965,700

More active Stocks

NESTLE

122.40

+0.90

3,800

DLADY

36.50

+0.32

3,900

F&N

31.96

+0.18

23,600

AJI

15.64

+0.14

6,900

HUMEIND

3.48

+0.13

529,800

CANONE

3.11

+0.11

200

YTL

3.54

+0.09

1,637,200

NAIM

1.50

+0.08

1,304,900

DAYANG

2.71

+0.08

990,800

MSM

2.41

+0.08

550,700

More gainer Stocks

NIKKEI-HD

0.915

-0.275

80,000

SUPERLN

1.11

-0.19

5,387,600

INARI-C2Q

0.06

-0.19

20,000

KUAISHO-C17

0.08

-0.12

58,800

NOTION

1.96

-0.09

11,032,500

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More