[LIONIND] YoY Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 5849.42%
YoY- 851.31%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 5,399,612 6,021,008 5,754,476 4,618,112 2,938,060 4,336,240 3,618,828 6.89%
PBT 400,784 494,504 265,912 647,744 -131,076 1,107,432 229,684 9.71%
Tax -64,400 -62,820 -9,848 -59,764 44,244 -182,708 -118,996 -9.71%
NP 336,384 431,684 256,064 587,980 -86,832 924,724 110,688 20.33%
-
NP to SH 279,008 431,660 255,116 590,408 -78,584 924,724 110,688 16.64%
-
Tax Rate 16.07% 12.70% 3.70% 9.23% - 16.50% 51.81% -
Total Cost 5,063,228 5,589,324 5,498,412 4,030,132 3,024,892 3,411,516 3,508,140 6.30%
-
Net Worth 2,760,125 3,136,235 2,210,722 2,160,369 1,943,700 1,915,189 1,502,582 10.65%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 2,760,125 3,136,235 2,210,722 2,160,369 1,943,700 1,915,189 1,502,582 10.65%
NOSH 713,210 712,780 706,301 696,893 696,666 679,145 679,901 0.79%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.23% 7.17% 4.45% 12.73% -2.96% 21.33% 3.06% -
ROE 10.11% 13.76% 11.54% 27.33% -4.04% 48.28% 7.37% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 757.09 844.72 814.73 662.67 421.73 638.49 532.26 6.04%
EPS 39.12 60.56 36.12 84.72 -11.28 136.16 16.28 15.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.87 4.40 3.13 3.10 2.79 2.82 2.21 9.77%
Adjusted Per Share Value based on latest NOSH - 696,893
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 793.28 884.57 845.42 678.47 431.64 637.06 531.66 6.89%
EPS 40.99 63.42 37.48 86.74 -11.55 135.86 16.26 16.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.055 4.6076 3.2479 3.1739 2.8556 2.8137 2.2075 10.65%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.52 1.25 1.91 0.85 0.88 0.94 0.58 -
P/RPS 0.20 0.15 0.23 0.13 0.21 0.15 0.11 10.46%
P/EPS 3.89 2.06 5.29 1.00 -7.80 0.69 3.56 1.48%
EY 25.74 48.45 18.91 99.67 -12.82 144.85 28.07 -1.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.28 0.61 0.27 0.32 0.33 0.26 6.98%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 27/11/08 29/11/07 30/11/06 21/11/05 29/11/04 20/11/03 -
Price 1.32 0.65 2.10 1.00 0.77 1.87 0.57 -
P/RPS 0.17 0.08 0.26 0.15 0.18 0.29 0.11 7.51%
P/EPS 3.37 1.07 5.81 1.18 -6.83 1.37 3.50 -0.62%
EY 29.64 93.17 17.20 84.72 -14.65 72.81 28.56 0.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.15 0.67 0.32 0.28 0.66 0.26 4.56%

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