[LIONIND] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -529.97%
YoY- -109.59%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 2,056,680 2,287,924 3,116,620 4,202,348 4,499,772 5,307,996 3,744,164 -9.49%
PBT 880 -46,408 -112,164 -225,796 -108,192 147,992 -145,628 -
Tax -10,856 -14,748 -11,232 7,336 9,796 -27,096 69,888 -
NP -9,976 -61,156 -123,396 -218,460 -98,396 120,896 -75,740 -28.64%
-
NP to SH -10,080 -65,904 -128,044 -217,320 -103,688 110,552 -75,116 -28.42%
-
Tax Rate 1,233.64% - - - - 18.31% - -
Total Cost 2,066,656 2,349,080 3,240,016 4,420,808 4,598,168 5,187,100 3,819,904 -9.72%
-
Net Worth 1,616,159 2,396,509 2,613,873 3,100,470 3,173,829 3,287,845 3,010,374 -9.83%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,616,159 2,396,509 2,613,873 3,100,470 3,173,829 3,287,845 3,010,374 -9.83%
NOSH 717,909 713,246 716,129 717,701 718,060 717,870 716,755 0.02%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -0.49% -2.67% -3.96% -5.20% -2.19% 2.28% -2.02% -
ROE -0.62% -2.75% -4.90% -7.01% -3.27% 3.36% -2.50% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 293.96 320.78 435.20 585.53 626.66 739.41 522.38 -9.12%
EPS -1.44 -9.24 -17.88 -30.28 -14.44 -15.40 -10.48 -28.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 3.36 3.65 4.32 4.42 4.58 4.20 -9.47%
Adjusted Per Share Value based on latest NOSH - 717,701
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 302.16 336.13 457.88 617.39 661.08 779.82 550.07 -9.49%
EPS -1.48 -9.68 -18.81 -31.93 -15.23 16.24 -11.04 -28.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3744 3.5208 3.8402 4.555 4.6628 4.8303 4.4227 -9.83%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.495 0.31 0.64 0.885 1.08 1.35 1.78 -
P/RPS 0.17 0.10 0.15 0.15 0.17 0.18 0.34 -10.90%
P/EPS -34.36 -3.35 -3.58 -2.92 -7.48 8.77 -16.98 12.45%
EY -2.91 -29.81 -27.94 -34.21 -13.37 11.41 -5.89 -11.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.09 0.18 0.20 0.24 0.29 0.42 -10.90%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 25/11/15 26/11/14 27/11/13 27/11/12 29/11/11 23/11/10 -
Price 0.405 0.29 0.56 0.79 0.96 1.36 1.85 -
P/RPS 0.14 0.09 0.13 0.13 0.15 0.18 0.35 -14.15%
P/EPS -28.11 -3.14 -3.13 -2.61 -6.65 8.83 -17.65 8.05%
EY -3.56 -31.86 -31.93 -38.33 -15.04 11.32 -5.66 -7.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.09 0.15 0.18 0.22 0.30 0.44 -13.82%

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