[LIONIND] YoY Quarter Result on 30-Sep-2006 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 1020.83%
YoY- 851.31%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,349,903 1,505,252 1,438,619 1,154,528 734,515 1,084,060 904,707 6.89%
PBT 100,196 123,626 66,478 161,936 -32,769 276,858 57,421 9.71%
Tax -16,100 -15,705 -2,462 -14,941 11,061 -45,677 -29,749 -9.71%
NP 84,096 107,921 64,016 146,995 -21,708 231,181 27,672 20.33%
-
NP to SH 69,752 107,915 63,779 147,602 -19,646 231,181 27,672 16.64%
-
Tax Rate 16.07% 12.70% 3.70% 9.23% - 16.50% 51.81% -
Total Cost 1,265,807 1,397,331 1,374,603 1,007,533 756,223 852,879 877,035 6.30%
-
Net Worth 2,760,125 3,136,235 2,210,722 2,160,369 1,943,700 1,915,189 1,502,582 10.65%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 2,760,125 3,136,235 2,210,722 2,160,369 1,943,700 1,915,189 1,502,582 10.65%
NOSH 713,210 712,780 706,301 696,893 696,666 679,145 679,901 0.79%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.23% 7.17% 4.45% 12.73% -2.96% 21.33% 3.06% -
ROE 2.53% 3.44% 2.88% 6.83% -1.01% 12.07% 1.84% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 189.27 211.18 203.68 165.67 105.43 159.62 133.06 6.04%
EPS 9.78 15.14 9.03 21.18 -2.82 34.04 4.07 15.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.87 4.40 3.13 3.10 2.79 2.82 2.21 9.77%
Adjusted Per Share Value based on latest NOSH - 696,893
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 187.51 209.09 199.83 160.37 102.03 150.58 125.67 6.89%
EPS 9.69 14.99 8.86 20.50 -2.73 32.11 3.84 16.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.834 4.3564 3.0708 3.0009 2.6999 2.6603 2.0872 10.65%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.52 1.25 1.91 0.85 0.88 0.94 0.58 -
P/RPS 0.80 0.59 0.94 0.51 0.83 0.59 0.44 10.46%
P/EPS 15.54 8.26 21.15 4.01 -31.21 2.76 14.25 1.45%
EY 6.43 12.11 4.73 24.92 -3.20 36.21 7.02 -1.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.28 0.61 0.27 0.32 0.33 0.26 6.98%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 27/11/08 29/11/07 30/11/06 21/11/05 29/11/04 20/11/03 -
Price 1.32 0.65 2.10 1.00 0.77 1.87 0.57 -
P/RPS 0.70 0.31 1.03 0.60 0.73 1.17 0.43 8.45%
P/EPS 13.50 4.29 23.26 4.72 -27.30 5.49 14.00 -0.60%
EY 7.41 23.29 4.30 21.18 -3.66 18.20 7.14 0.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.15 0.67 0.32 0.28 0.66 0.26 4.56%

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