[LIONIND] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 40.9%
YoY- -126.09%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 4,343,215 4,757,077 4,478,022 4,294,819 4,263,907 4,419,256 5,762,103 -17.16%
PBT 353,873 490,476 246,971 -163,694 -398,197 -374,767 190,229 51.19%
Tax -39,734 -73,306 -38,878 11,573 131,594 131,989 102,769 -
NP 314,139 417,170 208,093 -152,121 -266,603 -242,778 292,998 4.74%
-
NP to SH 272,938 361,469 161,499 -187,032 -316,461 -278,298 256,245 4.29%
-
Tax Rate 11.23% 14.95% 15.74% - - - -54.02% -
Total Cost 4,029,076 4,339,907 4,269,929 4,446,940 4,530,510 4,662,034 5,469,105 -18.41%
-
Net Worth 3,010,374 3,037,563 2,917,028 2,832,340 2,760,125 2,731,513 2,794,857 5.07%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 7,147 7,147 7,131 7,131 7,131 7,131 7,117 0.28%
Div Payout % 2.62% 1.98% 4.42% 0.00% 0.00% 0.00% 2.78% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 3,010,374 3,037,563 2,917,028 2,832,340 2,760,125 2,731,513 2,794,857 5.07%
NOSH 716,755 714,720 713,209 713,435 713,210 713,188 712,973 0.35%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.23% 8.77% 4.65% -3.54% -6.25% -5.49% 5.08% -
ROE 9.07% 11.90% 5.54% -6.60% -11.47% -10.19% 9.17% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 605.95 665.59 627.87 601.99 597.85 619.65 808.18 -17.45%
EPS 38.08 50.57 22.64 -26.22 -44.37 -39.02 35.94 3.92%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 4.20 4.25 4.09 3.97 3.87 3.83 3.92 4.70%
Adjusted Per Share Value based on latest NOSH - 713,435
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 603.30 660.79 622.03 596.58 592.28 613.86 800.39 -17.16%
EPS 37.91 50.21 22.43 -25.98 -43.96 -38.66 35.59 4.29%
DPS 0.99 0.99 0.99 0.99 0.99 0.99 0.99 0.00%
NAPS 4.1816 4.2194 4.0519 3.9343 3.834 3.7942 3.8822 5.07%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.78 1.41 1.74 1.37 1.52 1.25 0.61 -
P/RPS 0.29 0.21 0.28 0.23 0.25 0.20 0.08 135.79%
P/EPS 4.67 2.79 7.68 -5.23 -3.43 -3.20 1.70 96.02%
EY 21.39 35.87 13.01 -19.14 -29.19 -31.22 58.92 -49.07%
DY 0.56 0.71 0.57 0.73 0.66 0.80 1.64 -51.11%
P/NAPS 0.42 0.33 0.43 0.35 0.39 0.33 0.16 90.17%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 25/08/10 27/05/10 25/02/10 24/11/09 28/08/09 28/05/09 -
Price 1.85 1.64 1.50 1.65 1.32 1.56 1.35 -
P/RPS 0.31 0.25 0.24 0.27 0.22 0.25 0.17 49.20%
P/EPS 4.86 3.24 6.62 -6.29 -2.97 -4.00 3.76 18.64%
EY 20.58 30.84 15.10 -15.89 -33.61 -25.01 26.62 -15.75%
DY 0.54 0.61 0.67 0.61 0.76 0.64 0.74 -18.93%
P/NAPS 0.44 0.39 0.37 0.42 0.34 0.41 0.34 18.73%

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