[LIONIND] YoY Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -22.28%
YoY- 26.59%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 6,349,196 4,779,029 3,007,004 4,018,254 3,414,897 1,667,490 1,311,840 30.02%
PBT 542,072 315,568 -98,938 578,576 617,202 115,750 -71,506 -
Tax -32,592 -65,966 49,041 -121,866 -256,430 688 71,506 -
NP 509,480 249,601 -49,897 456,709 360,772 116,438 0 -
-
NP to SH 520,050 268,286 -31,250 456,709 360,772 116,438 -74,090 -
-
Tax Rate 6.01% 20.90% - 21.06% 41.55% -0.59% - -
Total Cost 5,839,716 4,529,428 3,056,901 3,561,545 3,054,125 1,551,052 1,311,840 28.22%
-
Net Worth 2,529,861 2,119,520 2,148,483 1,986,288 1,752,243 1,017,425 581,801 27.72%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 2,529,861 2,119,520 2,148,483 1,986,288 1,752,243 1,017,425 581,801 27.72%
NOSH 708,644 697,210 697,559 684,927 679,164 471,030 593,675 2.99%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 8.02% 5.22% -1.66% 11.37% 10.56% 6.98% 0.00% -
ROE 20.56% 12.66% -1.45% 22.99% 20.59% 11.44% -12.73% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 895.96 685.45 431.07 586.67 502.81 354.01 220.97 26.25%
EPS 73.39 38.48 -4.48 66.68 53.12 24.72 -12.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.04 3.08 2.90 2.58 2.16 0.98 24.01%
Adjusted Per Share Value based on latest NOSH - 692,944
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 881.94 663.84 417.69 558.16 474.35 231.63 182.22 30.02%
EPS 72.24 37.27 -4.34 63.44 50.11 16.17 -10.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5141 2.9442 2.9844 2.7591 2.434 1.4133 0.8082 27.72%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.80 1.60 0.75 1.34 0.99 0.51 0.27 -
P/RPS 0.20 0.23 0.17 0.23 0.20 0.14 0.12 8.87%
P/EPS 2.45 4.16 -16.74 2.01 1.86 2.06 -2.16 -
EY 40.77 24.05 -5.97 49.76 53.66 48.47 -46.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.24 0.46 0.38 0.24 0.28 10.13%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 23/05/07 31/05/06 27/05/05 21/05/04 06/05/03 16/05/02 -
Price 2.87 2.06 1.22 1.27 0.95 0.47 0.36 -
P/RPS 0.32 0.30 0.28 0.22 0.19 0.13 0.16 12.23%
P/EPS 3.91 5.35 -27.23 1.90 1.79 1.90 -2.88 -
EY 25.57 18.68 -3.67 52.50 55.92 52.60 -34.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.68 0.40 0.44 0.37 0.22 0.37 13.70%

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