[LIONIND] YoY Quarter Result on 30-Sep-2009 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 186.78%
YoY- -35.36%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,124,943 1,326,999 936,041 1,349,903 1,505,252 1,438,619 1,154,528 -0.43%
PBT -27,048 36,998 -36,407 100,196 123,626 66,478 161,936 -
Tax 2,449 -6,774 17,472 -16,100 -15,705 -2,462 -14,941 -
NP -24,599 30,224 -18,935 84,096 107,921 64,016 146,995 -
-
NP to SH -25,922 27,638 -18,779 69,752 107,915 63,779 147,602 -
-
Tax Rate - 18.31% - 16.07% 12.70% 3.70% 9.23% -
Total Cost 1,149,542 1,296,775 954,976 1,265,807 1,397,331 1,374,603 1,007,533 2.21%
-
Net Worth 3,173,829 3,287,845 3,010,374 2,760,125 3,136,235 2,210,722 2,160,369 6.61%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 3,173,829 3,287,845 3,010,374 2,760,125 3,136,235 2,210,722 2,160,369 6.61%
NOSH 718,060 717,870 716,755 713,210 712,780 706,301 696,893 0.49%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -2.19% 2.28% -2.02% 6.23% 7.17% 4.45% 12.73% -
ROE -0.82% 0.84% -0.62% 2.53% 3.44% 2.88% 6.83% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 156.66 184.85 130.59 189.27 211.18 203.68 165.67 -0.92%
EPS -3.61 3.85 -2.62 9.78 15.14 9.03 21.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.42 4.58 4.20 3.87 4.40 3.13 3.10 6.08%
Adjusted Per Share Value based on latest NOSH - 713,210
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 156.26 184.33 130.02 187.51 209.09 199.83 160.37 -0.43%
EPS -3.60 3.84 -2.61 9.69 14.99 8.86 20.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4087 4.567 4.1816 3.834 4.3564 3.0708 3.0009 6.61%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.08 1.35 1.78 1.52 1.25 1.91 0.85 -
P/RPS 0.69 0.73 1.36 0.80 0.59 0.94 0.51 5.16%
P/EPS -29.92 35.06 -67.94 15.54 8.26 21.15 4.01 -
EY -3.34 2.85 -1.47 6.43 12.11 4.73 24.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.29 0.42 0.39 0.28 0.61 0.27 -1.94%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 23/11/10 24/11/09 27/11/08 29/11/07 30/11/06 -
Price 0.96 1.36 1.85 1.32 0.65 2.10 1.00 -
P/RPS 0.61 0.74 1.42 0.70 0.31 1.03 0.60 0.27%
P/EPS -26.59 35.32 -70.61 13.50 4.29 23.26 4.72 -
EY -3.76 2.83 -1.42 7.41 23.29 4.30 21.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.30 0.44 0.34 0.15 0.67 0.32 -6.04%

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