[LIONIND] YoY Quarter Result on 31-Dec-2013 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 24.21%
YoY- -507.51%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 644,543 596,539 805,544 1,045,793 1,151,859 1,459,594 1,114,946 -8.72%
PBT 69,537 27,306 -73,337 -42,577 -12,340 16,374 10,024 38.06%
Tax -10,241 -2,046 -11,800 952 9,342 -677 181,332 -
NP 59,296 25,260 -85,137 -41,625 -2,998 15,697 191,356 -17.72%
-
NP to SH 55,472 24,570 -66,795 -41,177 -6,778 7,027 142,781 -14.56%
-
Tax Rate 14.73% 7.49% - - - 4.13% -1,808.98% -
Total Cost 585,247 571,279 890,681 1,087,418 1,154,857 1,443,897 923,590 -7.31%
-
Net Worth 1,662,900 2,400,840 2,555,821 3,055,993 3,165,470 3,269,706 3,145,050 -10.06%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,662,900 2,400,840 2,555,821 3,055,993 3,165,470 3,269,706 3,145,050 -10.06%
NOSH 717,909 701,999 715,916 717,369 721,063 717,040 716,412 0.03%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 9.20% 4.23% -10.57% -3.98% -0.26% 1.08% 17.16% -
ROE 3.34% 1.02% -2.61% -1.35% -0.21% 0.21% 4.54% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 93.80 84.98 112.52 145.78 159.74 203.56 155.63 -8.08%
EPS 8.07 3.50 -9.33 -5.74 -0.94 0.98 19.93 -13.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 3.42 3.57 4.26 4.39 4.56 4.39 -9.44%
Adjusted Per Share Value based on latest NOSH - 717,369
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 94.69 87.64 118.35 153.64 169.22 214.44 163.80 -8.72%
EPS 8.15 3.61 -9.81 -6.05 -1.00 1.03 20.98 -14.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.443 3.5272 3.7549 4.4897 4.6505 4.8037 4.6205 -10.06%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.405 0.29 0.505 0.735 0.99 1.33 1.97 -
P/RPS 0.43 0.34 0.45 0.50 0.62 0.65 1.27 -16.50%
P/EPS 5.02 8.29 -5.41 -12.80 -105.32 135.71 9.88 -10.66%
EY 19.93 12.07 -18.48 -7.81 -0.95 0.74 10.12 11.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.08 0.14 0.17 0.23 0.29 0.45 -14.96%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 29/02/16 27/02/15 27/02/14 26/02/13 27/02/12 28/02/11 -
Price 0.56 0.22 0.47 0.69 0.935 1.43 1.91 -
P/RPS 0.60 0.26 0.42 0.47 0.59 0.70 1.23 -11.26%
P/EPS 6.94 6.29 -5.04 -12.02 -99.47 145.92 9.58 -5.22%
EY 14.42 15.91 -19.85 -8.32 -1.01 0.69 10.43 5.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.06 0.13 0.16 0.21 0.31 0.44 -10.23%

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