[LIONIND] YoY Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 139.9%
YoY- -94.66%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 5,313,418 6,138,060 4,665,972 2,947,028 4,120,442 3,293,414 1,523,338 23.12%
PBT 3,174 381,754 353,988 -25,908 731,698 131,734 -85,914 -
Tax 183,314 -11,402 -56,794 45,088 -144,062 -66,092 -486 -
NP 186,488 370,352 297,194 19,180 587,636 65,642 -86,400 -
-
NP to SH 123,916 378,456 320,088 31,354 587,636 65,642 -86,400 -
-
Tax Rate -5,775.49% 2.99% 16.04% - 19.69% 50.17% - -
Total Cost 5,126,930 5,767,708 4,368,778 2,927,848 3,532,806 3,227,772 1,609,738 21.27%
-
Net Worth 3,044,426 2,328,197 2,167,843 2,696,443 1,934,267 1,494,952 415,384 39.32%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 3,044,426 2,328,197 2,167,843 2,696,443 1,934,267 1,494,952 415,384 39.32%
NOSH 712,980 707,658 697,055 696,755 681,080 679,523 593,406 3.10%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 3.51% 6.03% 6.37% 0.65% 14.26% 1.99% -5.67% -
ROE 4.07% 16.26% 14.77% 1.16% 30.38% 4.39% -20.80% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 745.24 867.38 669.38 422.96 604.99 484.66 256.71 19.41%
EPS 17.38 53.48 45.92 4.50 86.28 9.66 -14.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.27 3.29 3.11 3.87 2.84 2.20 0.70 35.13%
Adjusted Per Share Value based on latest NOSH - 696,706
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 738.07 852.62 648.13 409.36 572.36 457.48 211.60 23.12%
EPS 17.21 52.57 44.46 4.36 81.63 9.12 -12.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2289 3.234 3.0113 3.7455 2.6868 2.0766 0.577 39.32%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.68 2.16 1.03 0.50 1.77 0.51 0.35 -
P/RPS 0.09 0.25 0.15 0.12 0.29 0.11 0.14 -7.09%
P/EPS 3.91 4.04 2.24 11.11 2.05 5.28 -2.40 -
EY 25.56 24.76 44.58 9.00 48.75 18.94 -41.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.66 0.33 0.13 0.62 0.23 0.50 -17.28%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 27/02/08 26/02/07 23/02/06 21/02/05 27/02/04 24/02/03 -
Price 0.63 2.00 1.66 0.71 1.52 0.62 0.41 -
P/RPS 0.08 0.23 0.25 0.17 0.25 0.13 0.16 -10.90%
P/EPS 3.62 3.74 3.61 15.78 1.76 6.42 -2.82 -
EY 27.59 26.74 27.66 6.34 56.76 15.58 -35.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.61 0.53 0.18 0.54 0.28 0.59 -20.39%

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