[LIONIND] YoY Quarter Result on 31-Dec-2006 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -91.57%
YoY- -64.78%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,182,369 1,151,457 1,630,411 1,178,458 738,999 976,161 742,000 8.06%
PBT 112,464 -122,039 124,399 15,058 19,815 88,991 8,446 53.89%
Tax -12,659 107,362 -3,239 -13,456 11,483 -26,354 -3,297 25.10%
NP 99,805 -14,677 121,160 1,602 31,298 62,637 5,149 63.82%
-
NP to SH 83,472 -45,957 125,449 12,442 35,323 62,637 5,149 59.02%
-
Tax Rate 11.26% - 2.60% 89.36% -57.95% 29.61% 39.04% -
Total Cost 1,082,564 1,166,134 1,509,251 1,176,856 707,701 913,524 736,851 6.61%
-
Net Worth 2,832,340 3,042,424 2,333,110 2,173,855 2,696,252 1,939,902 1,490,500 11.28%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 2,832,340 3,042,424 2,333,110 2,173,855 2,696,252 1,939,902 1,490,500 11.28%
NOSH 713,435 712,511 709,152 698,988 696,706 683,064 677,500 0.86%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.44% -1.27% 7.43% 0.14% 4.24% 6.42% 0.69% -
ROE 2.95% -1.51% 5.38% 0.57% 1.31% 3.23% 0.35% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 165.73 161.61 229.91 168.59 106.07 142.91 109.52 7.14%
EPS 11.70 -6.45 17.69 1.78 5.07 9.17 0.76 57.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.97 4.27 3.29 3.11 3.87 2.84 2.20 10.32%
Adjusted Per Share Value based on latest NOSH - 698,988
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 164.24 159.94 226.47 163.70 102.65 135.60 103.07 8.06%
EPS 11.59 -6.38 17.43 1.73 4.91 8.70 0.72 58.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9343 4.2261 3.2408 3.0196 3.7453 2.6946 2.0704 11.28%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.37 0.68 2.16 1.03 0.50 1.77 0.51 -
P/RPS 0.83 0.42 0.94 0.61 0.47 1.24 0.47 9.93%
P/EPS 11.71 -10.54 12.21 57.87 9.86 19.30 67.11 -25.22%
EY 8.54 -9.49 8.19 1.73 10.14 5.18 1.49 33.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.16 0.66 0.33 0.13 0.62 0.23 7.24%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 27/02/08 26/02/07 23/02/06 21/02/05 27/02/04 -
Price 1.65 0.63 2.00 1.66 0.71 1.52 0.62 -
P/RPS 1.00 0.39 0.87 0.98 0.67 1.06 0.57 9.81%
P/EPS 14.10 -9.77 11.31 93.26 14.00 16.58 81.58 -25.34%
EY 7.09 -10.24 8.85 1.07 7.14 6.03 1.23 33.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.15 0.61 0.53 0.18 0.54 0.28 6.98%

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