[LIONIND] YoY Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -6.8%
YoY- 370.59%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 4,546,341 3,223,933 3,965,156 3,637,868 2,014,549 1,446,007 938,386 30.06%
PBT 334,957 -146,097 396,261 573,777 119,446 -190,615 -470,445 -
Tax -135,043 113,197 -61,035 -237,553 -47,998 190,615 470,445 -
NP 199,914 -32,900 335,226 336,224 71,448 0 0 -
-
NP to SH 212,707 -10,269 327,565 336,224 71,448 -187,013 -468,306 -
-
Tax Rate 40.32% - 15.40% 41.40% 40.18% - - -
Total Cost 4,346,427 3,256,833 3,629,930 3,301,644 1,943,101 1,446,007 938,386 29.09%
-
Net Worth 2,124,074 2,009,307 2,248,827 1,684,516 1,135,233 427,187 646,733 21.90%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 6,987 3,488 6,877 6,792 2,615 593 593 50.81%
Div Payout % 3.28% 0.00% 2.10% 2.02% 3.66% 0.00% 0.00% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 2,124,074 2,009,307 2,248,827 1,684,516 1,135,233 427,187 646,733 21.90%
NOSH 698,708 697,676 687,714 679,240 523,148 593,315 593,333 2.76%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 4.40% -1.02% 8.45% 9.24% 3.55% 0.00% 0.00% -
ROE 10.01% -0.51% 14.57% 19.96% 6.29% -43.78% -72.41% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 650.68 462.10 576.57 535.58 385.08 243.72 158.15 26.57%
EPS 30.44 -1.47 47.63 49.50 13.66 -31.52 -78.92 -
DPS 1.00 0.50 1.00 1.00 0.50 0.10 0.10 46.75%
NAPS 3.04 2.88 3.27 2.48 2.17 0.72 1.09 18.63%
Adjusted Per Share Value based on latest NOSH - 679,554
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 631.52 447.83 550.79 505.32 279.83 200.86 130.35 30.06%
EPS 29.55 -1.43 45.50 46.70 9.92 -25.98 -65.05 -
DPS 0.97 0.48 0.96 0.94 0.36 0.08 0.08 51.54%
NAPS 2.9505 2.7911 3.1238 2.3399 1.5769 0.5934 0.8984 21.90%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.74 0.95 1.23 0.90 0.50 0.28 0.25 -
P/RPS 0.27 0.21 0.21 0.17 0.13 0.11 0.16 9.10%
P/EPS 5.72 -64.54 2.58 1.82 3.66 -0.89 -0.32 -
EY 17.50 -1.55 38.72 55.00 27.31 -112.57 -315.71 -
DY 0.57 0.53 0.81 1.11 1.00 0.36 0.40 6.07%
P/NAPS 0.57 0.33 0.38 0.36 0.23 0.39 0.23 16.32%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 16/08/06 23/08/05 19/08/04 26/08/03 26/08/02 30/08/01 -
Price 1.72 0.81 1.07 0.91 0.65 0.34 0.39 -
P/RPS 0.26 0.18 0.19 0.17 0.17 0.14 0.25 0.65%
P/EPS 5.65 -55.03 2.25 1.84 4.76 -1.08 -0.49 -
EY 17.70 -1.82 44.51 54.40 21.01 -92.71 -202.38 -
DY 0.58 0.62 0.93 1.10 0.77 0.29 0.26 14.30%
P/NAPS 0.57 0.28 0.33 0.37 0.30 0.47 0.36 7.95%

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