[LIONIND] YoY Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -28.28%
YoY- -2.58%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 6,940,157 4,546,341 3,223,933 3,965,156 3,637,868 2,014,549 1,446,007 29.84%
PBT 893,550 334,957 -146,097 396,261 573,777 119,446 -190,615 -
Tax -51,457 -135,043 113,197 -61,035 -237,553 -47,998 190,615 -
NP 842,093 199,914 -32,900 335,226 336,224 71,448 0 -
-
NP to SH 844,205 212,707 -10,269 327,565 336,224 71,448 -187,013 -
-
Tax Rate 5.76% 40.32% - 15.40% 41.40% 40.18% - -
Total Cost 6,098,064 4,346,427 3,256,833 3,629,930 3,301,644 1,943,101 1,446,007 27.07%
-
Net Worth 3,007,709 2,124,074 2,009,307 2,248,827 1,684,516 1,135,233 427,187 38.40%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 7,093 6,987 3,488 6,877 6,792 2,615 593 51.16%
Div Payout % 0.84% 3.28% 0.00% 2.10% 2.02% 3.66% 0.00% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 3,007,709 2,124,074 2,009,307 2,248,827 1,684,516 1,135,233 427,187 38.40%
NOSH 709,365 698,708 697,676 687,714 679,240 523,148 593,315 3.01%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 12.13% 4.40% -1.02% 8.45% 9.24% 3.55% 0.00% -
ROE 28.07% 10.01% -0.51% 14.57% 19.96% 6.29% -43.78% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 978.36 650.68 462.10 576.57 535.58 385.08 243.72 26.04%
EPS 119.01 30.44 -1.47 47.63 49.50 13.66 -31.52 -
DPS 1.00 1.00 0.50 1.00 1.00 0.50 0.10 46.72%
NAPS 4.24 3.04 2.88 3.27 2.48 2.17 0.72 34.34%
Adjusted Per Share Value based on latest NOSH - 698,021
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 1,019.61 667.92 473.64 582.54 534.46 295.97 212.44 29.84%
EPS 124.03 31.25 -1.51 48.12 49.40 10.50 -27.47 -
DPS 1.04 1.03 0.51 1.01 1.00 0.38 0.09 50.30%
NAPS 4.4188 3.1206 2.952 3.3039 2.4748 1.6678 0.6276 38.40%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.61 1.74 0.95 1.23 0.90 0.50 0.28 -
P/RPS 0.27 0.27 0.21 0.21 0.17 0.13 0.11 16.12%
P/EPS 2.19 5.72 -64.54 2.58 1.82 3.66 -0.89 -
EY 45.60 17.50 -1.55 38.72 55.00 27.31 -112.57 -
DY 0.38 0.57 0.53 0.81 1.11 1.00 0.36 0.90%
P/NAPS 0.62 0.57 0.33 0.38 0.36 0.23 0.39 8.02%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 29/08/07 16/08/06 23/08/05 19/08/04 26/08/03 26/08/02 -
Price 1.95 1.72 0.81 1.07 0.91 0.65 0.34 -
P/RPS 0.20 0.26 0.18 0.19 0.17 0.17 0.14 6.11%
P/EPS 1.64 5.65 -55.03 2.25 1.84 4.76 -1.08 -
EY 61.03 17.70 -1.82 44.51 54.40 21.01 -92.71 -
DY 0.51 0.58 0.62 0.93 1.10 0.77 0.29 9.85%
P/NAPS 0.46 0.57 0.28 0.33 0.37 0.30 0.47 -0.35%

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