[LIONIND] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 19.67%
YoY- 281.63%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,151,859 1,459,594 1,114,946 1,182,369 1,151,457 1,630,411 1,178,458 -0.37%
PBT -12,340 16,374 10,024 112,464 -122,039 124,399 15,058 -
Tax 9,342 -677 181,332 -12,659 107,362 -3,239 -13,456 -
NP -2,998 15,697 191,356 99,805 -14,677 121,160 1,602 -
-
NP to SH -6,778 7,027 142,781 83,472 -45,957 125,449 12,442 -
-
Tax Rate - 4.13% -1,808.98% 11.26% - 2.60% 89.36% -
Total Cost 1,154,857 1,443,897 923,590 1,082,564 1,166,134 1,509,251 1,176,856 -0.31%
-
Net Worth 3,165,470 3,269,706 3,145,050 2,832,340 3,042,424 2,333,110 2,173,855 6.45%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 3,165,470 3,269,706 3,145,050 2,832,340 3,042,424 2,333,110 2,173,855 6.45%
NOSH 721,063 717,040 716,412 713,435 712,511 709,152 698,988 0.51%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -0.26% 1.08% 17.16% 8.44% -1.27% 7.43% 0.14% -
ROE -0.21% 0.21% 4.54% 2.95% -1.51% 5.38% 0.57% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 159.74 203.56 155.63 165.73 161.61 229.91 168.59 -0.89%
EPS -0.94 0.98 19.93 11.70 -6.45 17.69 1.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.39 4.56 4.39 3.97 4.27 3.29 3.11 5.90%
Adjusted Per Share Value based on latest NOSH - 713,435
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 169.22 214.44 163.80 173.71 169.17 239.53 173.13 -0.37%
EPS -1.00 1.03 20.98 12.26 -6.75 18.43 1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6505 4.8037 4.6205 4.1611 4.4698 3.4277 3.1937 6.45%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.99 1.33 1.97 1.37 0.68 2.16 1.03 -
P/RPS 0.62 0.65 1.27 0.83 0.42 0.94 0.61 0.27%
P/EPS -105.32 135.71 9.88 11.71 -10.54 12.21 57.87 -
EY -0.95 0.74 10.12 8.54 -9.49 8.19 1.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.29 0.45 0.35 0.16 0.66 0.33 -5.83%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 27/02/12 28/02/11 25/02/10 27/02/09 27/02/08 26/02/07 -
Price 0.935 1.43 1.91 1.65 0.63 2.00 1.66 -
P/RPS 0.59 0.70 1.23 1.00 0.39 0.87 0.98 -8.10%
P/EPS -99.47 145.92 9.58 14.10 -9.77 11.31 93.26 -
EY -1.01 0.69 10.43 7.09 -10.24 8.85 1.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.31 0.44 0.42 0.15 0.61 0.53 -14.28%

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