[LIONIND] YoY Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -208.66%
YoY- -3.45%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,523,737 1,158,713 1,168,520 1,584,699 2,096,380 2,276,802 2,786,593 -9.56%
PBT 95,063 69,757 15,704 -101,378 -99,026 -39,388 53,372 10.08%
Tax -3,544 -12,955 -5,733 -14,608 2,786 11,791 -7,451 -11.63%
NP 91,519 56,802 9,971 -115,986 -96,240 -27,597 45,921 12.16%
-
NP to SH 83,582 52,952 8,094 -98,806 -95,507 -32,700 34,665 15.78%
-
Tax Rate 3.73% 18.57% 36.51% - - - 13.96% -
Total Cost 1,432,218 1,101,911 1,158,549 1,700,685 2,192,620 2,304,399 2,740,672 -10.24%
-
Net Worth 1,776,898 1,662,900 2,428,200 2,556,068 3,056,798 3,148,092 3,272,720 -9.66%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,776,898 1,662,900 2,428,200 2,556,068 3,056,798 3,148,092 3,272,720 -9.66%
NOSH 717,909 717,909 710,000 715,985 717,558 717,105 717,701 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 6.01% 4.90% 0.85% -7.32% -4.59% -1.21% 1.65% -
ROE 4.70% 3.18% 0.33% -3.87% -3.12% -1.04% 1.06% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 223.81 168.63 164.58 221.33 292.15 317.50 388.27 -8.76%
EPS 12.28 7.64 1.14 -13.80 -13.31 -4.56 4.83 16.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.42 3.42 3.57 4.26 4.39 4.56 -8.87%
Adjusted Per Share Value based on latest NOSH - 715,916
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 223.86 170.23 171.67 232.82 307.99 334.50 409.39 -9.56%
EPS 12.28 7.78 1.19 -14.52 -14.03 -4.80 5.09 15.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6105 2.443 3.5674 3.7552 4.4909 4.625 4.8081 -9.66%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.42 0.405 0.29 0.505 0.735 0.99 1.33 -
P/RPS 0.63 0.24 0.18 0.23 0.25 0.31 0.34 10.81%
P/EPS 11.57 5.26 25.44 -3.66 -5.52 -21.71 27.54 -13.44%
EY 8.65 19.03 3.93 -27.33 -18.11 -4.61 3.63 15.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.17 0.08 0.14 0.17 0.23 0.29 10.90%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 23/02/17 29/02/16 27/02/15 27/02/14 26/02/13 27/02/12 -
Price 1.32 0.56 0.22 0.47 0.69 0.935 1.43 -
P/RPS 0.59 0.33 0.13 0.21 0.24 0.29 0.37 8.07%
P/EPS 10.75 7.27 19.30 -3.41 -5.18 -20.50 29.61 -15.52%
EY 9.30 13.76 5.18 -29.36 -19.29 -4.88 3.38 18.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.23 0.06 0.13 0.16 0.21 0.31 8.64%

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