[LIONIND] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 124.56%
YoY- 108.19%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 3,448,850 3,047,474 2,317,426 2,337,040 3,169,398 4,192,760 4,553,604 -4.52%
PBT -52,202 190,126 139,514 31,408 -202,756 -198,052 -78,776 -6.62%
Tax 4,064 -7,088 -25,910 -11,466 -29,216 5,572 23,582 -25.39%
NP -48,138 183,038 113,604 19,942 -231,972 -192,480 -55,194 -2.25%
-
NP to SH -48,802 167,164 105,904 16,188 -197,612 -191,014 -65,400 -4.75%
-
Tax Rate - 3.73% 18.57% 36.51% - - - -
Total Cost 3,496,988 2,864,436 2,203,822 2,317,098 3,401,370 4,385,240 4,608,798 -4.49%
-
Net Worth 1,831,362 1,776,898 1,662,900 2,428,200 2,556,068 3,056,798 3,148,092 -8.62%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,831,362 1,776,898 1,662,900 2,428,200 2,556,068 3,056,798 3,148,092 -8.62%
NOSH 719,909 717,909 717,909 710,000 715,985 717,558 717,105 0.06%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -1.40% 6.01% 4.90% 0.85% -7.32% -4.59% -1.21% -
ROE -2.66% 9.41% 6.37% 0.67% -7.73% -6.25% -2.08% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 506.58 447.63 337.25 329.16 442.66 584.31 635.00 -3.69%
EPS -7.16 24.56 15.28 2.28 -27.60 -26.62 -9.12 -3.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.61 2.42 3.42 3.57 4.26 4.39 -7.83%
Adjusted Per Share Value based on latest NOSH - 701,999
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 479.07 423.31 321.91 324.63 440.25 582.40 632.52 -4.52%
EPS -6.78 23.22 14.71 2.25 -27.45 -26.53 -9.08 -4.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5439 2.4682 2.3099 3.3729 3.5505 4.2461 4.3729 -8.62%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.50 1.42 0.405 0.29 0.505 0.735 0.99 -
P/RPS 0.10 0.32 0.12 0.09 0.11 0.13 0.16 -7.53%
P/EPS -6.98 5.78 2.63 12.72 -1.83 -2.76 -10.86 -7.09%
EY -14.34 17.29 38.05 7.86 -54.65 -36.22 -9.21 7.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.54 0.17 0.08 0.14 0.17 0.23 -3.13%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 23/02/17 29/02/16 27/02/15 27/02/14 26/02/13 -
Price 0.545 1.32 0.56 0.22 0.47 0.69 0.935 -
P/RPS 0.11 0.29 0.17 0.07 0.11 0.12 0.15 -5.03%
P/EPS -7.60 5.38 3.63 9.65 -1.70 -2.59 -10.25 -4.86%
EY -13.15 18.60 27.52 10.36 -58.72 -38.58 -9.75 5.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.51 0.23 0.06 0.13 0.16 0.21 -0.80%

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