[LIONIND] YoY Annualized Quarter Result on 31-Dec-2007 [#2]

Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 48.35%
YoY- 18.23%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 4,101,974 5,064,544 5,313,418 6,138,060 4,665,972 2,947,028 4,120,442 -0.07%
PBT -52,766 425,320 3,174 381,754 353,988 -25,908 731,698 -
Tax 397,608 -57,518 183,314 -11,402 -56,794 45,088 -144,062 -
NP 344,842 367,802 186,488 370,352 297,194 19,180 587,636 -8.49%
-
NP to SH 248,004 306,448 123,916 378,456 320,088 31,354 587,636 -13.38%
-
Tax Rate - 13.52% -5,775.49% 2.99% 16.04% - 19.69% -
Total Cost 3,757,132 4,696,742 5,126,930 5,767,708 4,368,778 2,927,848 3,532,806 1.03%
-
Net Worth 3,144,822 2,830,615 3,044,426 2,328,197 2,167,843 2,696,443 1,934,267 8.43%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 3,144,822 2,830,615 3,044,426 2,328,197 2,167,843 2,696,443 1,934,267 8.43%
NOSH 716,360 713,001 712,980 707,658 697,055 696,755 681,080 0.84%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 8.41% 7.26% 3.51% 6.03% 6.37% 0.65% 14.26% -
ROE 7.89% 10.83% 4.07% 16.26% 14.77% 1.16% 30.38% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 572.61 710.31 745.24 867.38 669.38 422.96 604.99 -0.91%
EPS 34.62 42.98 17.38 53.48 45.92 4.50 86.28 -14.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.39 3.97 4.27 3.29 3.11 3.87 2.84 7.52%
Adjusted Per Share Value based on latest NOSH - 709,152
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 569.79 703.50 738.07 852.62 648.13 409.36 572.36 -0.07%
EPS 34.45 42.57 17.21 52.57 44.46 4.36 81.63 -13.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3684 3.9319 4.2289 3.234 3.0113 3.7455 2.6868 8.43%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.97 1.37 0.68 2.16 1.03 0.50 1.77 -
P/RPS 0.34 0.19 0.09 0.25 0.15 0.12 0.29 2.68%
P/EPS 5.69 3.19 3.91 4.04 2.24 11.11 2.05 18.53%
EY 17.57 31.37 25.56 24.76 44.58 9.00 48.75 -15.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.16 0.66 0.33 0.13 0.62 -5.19%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 27/02/09 27/02/08 26/02/07 23/02/06 21/02/05 -
Price 1.91 1.65 0.63 2.00 1.66 0.71 1.52 -
P/RPS 0.33 0.23 0.08 0.23 0.25 0.17 0.25 4.73%
P/EPS 5.52 3.84 3.62 3.74 3.61 15.78 1.76 20.97%
EY 18.13 26.05 27.59 26.74 27.66 6.34 56.76 -17.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.15 0.61 0.53 0.18 0.54 -3.35%

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