[LIONIND] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -40.7%
YoY- 175.97%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 4,665,972 2,947,028 4,120,442 3,293,414 1,523,338 1,286,320 919,562 31.07%
PBT 353,988 -25,908 731,698 131,734 -85,914 -63,986 -21,456 -
Tax -56,794 45,088 -144,062 -66,092 -486 63,986 21,456 -
NP 297,194 19,180 587,636 65,642 -86,400 0 0 -
-
NP to SH 320,088 31,354 587,636 65,642 -86,400 -68,302 -21,796 -
-
Tax Rate 16.04% - 19.69% 50.17% - - - -
Total Cost 4,368,778 2,927,848 3,532,806 3,227,772 1,609,738 1,286,320 919,562 29.64%
-
Net Worth 2,167,843 2,696,443 1,934,267 1,494,952 415,384 610,686 1,095,722 12.03%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 2,167,843 2,696,443 1,934,267 1,494,952 415,384 610,686 1,095,722 12.03%
NOSH 697,055 696,755 681,080 679,523 593,406 592,899 592,282 2.75%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 6.37% 0.65% 14.26% 1.99% -5.67% 0.00% 0.00% -
ROE 14.77% 1.16% 30.38% 4.39% -20.80% -11.18% -1.99% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 669.38 422.96 604.99 484.66 256.71 216.95 155.26 27.56%
EPS 45.92 4.50 86.28 9.66 -14.56 -11.52 -3.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.11 3.87 2.84 2.20 0.70 1.03 1.85 9.03%
Adjusted Per Share Value based on latest NOSH - 677,500
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 648.13 409.36 572.36 457.48 211.60 178.68 127.73 31.07%
EPS 44.46 4.36 81.63 9.12 -12.00 -9.49 -3.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0113 3.7455 2.6868 2.0766 0.577 0.8483 1.522 12.03%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.03 0.50 1.77 0.51 0.35 0.28 0.30 -
P/RPS 0.15 0.12 0.29 0.11 0.14 0.13 0.19 -3.86%
P/EPS 2.24 11.11 2.05 5.28 -2.40 -2.43 -8.15 -
EY 44.58 9.00 48.75 18.94 -41.60 -41.14 -12.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.13 0.62 0.23 0.50 0.27 0.16 12.81%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 23/02/06 21/02/05 27/02/04 24/02/03 21/02/02 23/02/01 -
Price 1.66 0.71 1.52 0.62 0.41 0.28 0.33 -
P/RPS 0.25 0.17 0.25 0.13 0.16 0.13 0.21 2.94%
P/EPS 3.61 15.78 1.76 6.42 -2.82 -2.43 -8.97 -
EY 27.66 6.34 56.76 15.58 -35.51 -41.14 -11.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.18 0.54 0.28 0.59 0.27 0.18 19.71%

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