[LIONIND] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -71.29%
YoY- -67.26%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 5,573,186 4,101,974 5,064,544 5,313,418 6,138,060 4,665,972 2,947,028 11.19%
PBT 106,744 -52,766 425,320 3,174 381,754 353,988 -25,908 -
Tax -14,902 397,608 -57,518 183,314 -11,402 -56,794 45,088 -
NP 91,842 344,842 367,802 186,488 370,352 297,194 19,180 29.81%
-
NP to SH 69,330 248,004 306,448 123,916 378,456 320,088 31,354 14.13%
-
Tax Rate 13.96% - 13.52% -5,775.49% 2.99% 16.04% - -
Total Cost 5,481,344 3,757,132 4,696,742 5,126,930 5,767,708 4,368,778 2,927,848 11.01%
-
Net Worth 3,272,720 3,144,822 2,830,615 3,044,426 2,328,197 2,167,843 2,696,443 3.27%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 3,272,720 3,144,822 2,830,615 3,044,426 2,328,197 2,167,843 2,696,443 3.27%
NOSH 717,701 716,360 713,001 712,980 707,658 697,055 696,755 0.49%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 1.65% 8.41% 7.26% 3.51% 6.03% 6.37% 0.65% -
ROE 2.12% 7.89% 10.83% 4.07% 16.26% 14.77% 1.16% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 776.53 572.61 710.31 745.24 867.38 669.38 422.96 10.65%
EPS 9.66 34.62 42.98 17.38 53.48 45.92 4.50 13.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.56 4.39 3.97 4.27 3.29 3.11 3.87 2.77%
Adjusted Per Share Value based on latest NOSH - 712,511
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 774.15 569.79 703.50 738.07 852.62 648.13 409.36 11.19%
EPS 9.63 34.45 42.57 17.21 52.57 44.46 4.36 14.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.546 4.3684 3.9319 4.2289 3.234 3.0113 3.7455 3.27%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.33 1.97 1.37 0.68 2.16 1.03 0.50 -
P/RPS 0.17 0.34 0.19 0.09 0.25 0.15 0.12 5.97%
P/EPS 13.77 5.69 3.19 3.91 4.04 2.24 11.11 3.64%
EY 7.26 17.57 31.37 25.56 24.76 44.58 9.00 -3.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.45 0.35 0.16 0.66 0.33 0.13 14.30%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 28/02/11 25/02/10 27/02/09 27/02/08 26/02/07 23/02/06 -
Price 1.43 1.91 1.65 0.63 2.00 1.66 0.71 -
P/RPS 0.18 0.33 0.23 0.08 0.23 0.25 0.17 0.95%
P/EPS 14.80 5.52 3.84 3.62 3.74 3.61 15.78 -1.06%
EY 6.76 18.13 26.05 27.59 26.74 27.66 6.34 1.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.44 0.42 0.15 0.61 0.53 0.18 9.47%

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