[LIONIND] YoY Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -103.2%
YoY- -26.5%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 2,947,028 4,120,442 3,293,414 1,523,338 1,286,320 919,562 954,798 -1.19%
PBT -25,908 731,698 131,734 -85,914 -63,986 -21,456 -4,136 -1.93%
Tax 45,088 -144,062 -66,092 -486 63,986 21,456 7,308 -1.91%
NP 19,180 587,636 65,642 -86,400 0 0 3,172 -1.89%
-
NP to SH 31,354 587,636 65,642 -86,400 -68,302 -21,796 3,172 -2.40%
-
Tax Rate - 19.69% 50.17% - - - - -
Total Cost 2,927,848 3,532,806 3,227,772 1,609,738 1,286,320 919,562 951,626 -1.18%
-
Net Worth 2,696,443 1,934,267 1,494,952 415,384 610,686 1,095,722 1,046,759 -1.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 2,696,443 1,934,267 1,494,952 415,384 610,686 1,095,722 1,046,759 -1.00%
NOSH 696,755 681,080 679,523 593,406 592,899 592,282 528,666 -0.29%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 0.65% 14.26% 1.99% -5.67% 0.00% 0.00% 0.33% -
ROE 1.16% 30.38% 4.39% -20.80% -11.18% -1.99% 0.30% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 422.96 604.99 484.66 256.71 216.95 155.26 180.60 -0.90%
EPS 4.50 86.28 9.66 -14.56 -11.52 -3.68 0.60 -2.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.87 2.84 2.20 0.70 1.03 1.85 1.98 -0.70%
Adjusted Per Share Value based on latest NOSH - 593,260
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 409.36 572.36 457.48 211.60 178.68 127.73 132.63 -1.19%
EPS 4.36 81.63 9.12 -12.00 -9.49 -3.03 0.44 -2.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7455 2.6868 2.0766 0.577 0.8483 1.522 1.454 -1.00%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.50 1.77 0.51 0.35 0.28 0.30 0.00 -
P/RPS 0.12 0.29 0.11 0.14 0.13 0.19 0.00 -100.00%
P/EPS 11.11 2.05 5.28 -2.40 -2.43 -8.15 0.00 -100.00%
EY 9.00 48.75 18.94 -41.60 -41.14 -12.27 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.62 0.23 0.50 0.27 0.16 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 21/02/05 27/02/04 24/02/03 21/02/02 23/02/01 28/02/00 -
Price 0.71 1.52 0.62 0.41 0.28 0.33 1.06 -
P/RPS 0.17 0.25 0.13 0.16 0.13 0.21 0.59 1.33%
P/EPS 15.78 1.76 6.42 -2.82 -2.43 -8.97 176.67 2.60%
EY 6.34 56.76 15.58 -35.51 -41.14 -11.15 0.57 -2.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.54 0.28 0.59 0.27 0.18 0.54 1.17%

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