[LIONIND] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 36.93%
YoY- -194.33%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 2,337,040 3,169,398 4,192,760 4,553,604 5,573,186 4,101,974 5,064,544 -12.08%
PBT 31,408 -202,756 -198,052 -78,776 106,744 -52,766 425,320 -35.21%
Tax -11,466 -29,216 5,572 23,582 -14,902 397,608 -57,518 -23.55%
NP 19,942 -231,972 -192,480 -55,194 91,842 344,842 367,802 -38.46%
-
NP to SH 16,188 -197,612 -191,014 -65,400 69,330 248,004 306,448 -38.73%
-
Tax Rate 36.51% - - - 13.96% - 13.52% -
Total Cost 2,317,098 3,401,370 4,385,240 4,608,798 5,481,344 3,757,132 4,696,742 -11.10%
-
Net Worth 2,428,200 2,556,068 3,056,798 3,148,092 3,272,720 3,144,822 2,830,615 -2.52%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 2,428,200 2,556,068 3,056,798 3,148,092 3,272,720 3,144,822 2,830,615 -2.52%
NOSH 710,000 715,985 717,558 717,105 717,701 716,360 713,001 -0.07%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.85% -7.32% -4.59% -1.21% 1.65% 8.41% 7.26% -
ROE 0.67% -7.73% -6.25% -2.08% 2.12% 7.89% 10.83% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 329.16 442.66 584.31 635.00 776.53 572.61 710.31 -12.02%
EPS 2.28 -27.60 -26.62 -9.12 9.66 34.62 42.98 -38.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.42 3.57 4.26 4.39 4.56 4.39 3.97 -2.45%
Adjusted Per Share Value based on latest NOSH - 721,063
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 324.63 440.25 582.40 632.52 774.15 569.79 703.50 -12.08%
EPS 2.25 -27.45 -26.53 -9.08 9.63 34.45 42.57 -38.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3729 3.5505 4.2461 4.3729 4.546 4.3684 3.9319 -2.52%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.29 0.505 0.735 0.99 1.33 1.97 1.37 -
P/RPS 0.09 0.11 0.13 0.16 0.17 0.34 0.19 -11.70%
P/EPS 12.72 -1.83 -2.76 -10.86 13.77 5.69 3.19 25.91%
EY 7.86 -54.65 -36.22 -9.21 7.26 17.57 31.37 -20.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.14 0.17 0.23 0.29 0.45 0.35 -21.79%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 27/02/14 26/02/13 27/02/12 28/02/11 25/02/10 -
Price 0.22 0.47 0.69 0.935 1.43 1.91 1.65 -
P/RPS 0.07 0.11 0.12 0.15 0.18 0.33 0.23 -17.97%
P/EPS 9.65 -1.70 -2.59 -10.25 14.80 5.52 3.84 16.59%
EY 10.36 -58.72 -38.58 -9.75 6.76 18.13 26.05 -14.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.13 0.16 0.21 0.31 0.44 0.42 -27.68%

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