[LIONIND] YoY TTM Result on 30-Jun-2004 [#4]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 32.01%
YoY- 370.59%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 4,786,191 3,223,933 3,965,156 3,637,868 2,014,549 1,459,299 938,386 31.18%
PBT 278,752 -146,096 396,261 573,777 119,446 -195,824 -470,445 -
Tax -78,838 113,196 -66,864 -237,553 -47,998 4,057 470,445 -
NP 199,914 -32,900 329,397 336,224 71,448 -191,767 0 -
-
NP to SH 212,709 -10,269 327,565 336,224 71,448 -191,767 -468,306 -
-
Tax Rate 28.28% - 16.87% 41.40% 40.18% - - -
Total Cost 4,586,277 3,256,833 3,635,759 3,301,644 1,943,101 1,651,066 938,386 30.25%
-
Net Worth 2,113,597 1,987,801 1,996,342 1,685,296 1,475,780 427,270 647,192 21.79%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 7,045 3,487 6,980 6,795 3,400 593 593 51.02%
Div Payout % 3.31% 0.00% 2.13% 2.02% 4.76% 0.00% 0.00% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 2,113,597 1,987,801 1,996,342 1,685,296 1,475,780 427,270 647,192 21.79%
NOSH 704,532 697,474 698,021 679,554 680,082 593,431 593,754 2.89%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 4.18% -1.02% 8.31% 9.24% 3.55% -13.14% 0.00% -
ROE 10.06% -0.52% 16.41% 19.95% 4.84% -44.88% -72.36% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 679.34 462.23 568.06 535.33 296.22 245.91 158.04 27.49%
EPS 30.19 -1.47 46.93 49.48 10.51 -32.31 -78.87 -
DPS 1.00 0.50 1.00 1.00 0.50 0.10 0.10 46.75%
NAPS 3.00 2.85 2.86 2.48 2.17 0.72 1.09 18.37%
Adjusted Per Share Value based on latest NOSH - 679,554
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 664.83 447.83 550.79 505.32 279.83 202.71 130.35 31.18%
EPS 29.55 -1.43 45.50 46.70 9.92 -26.64 -65.05 -
DPS 0.98 0.48 0.97 0.94 0.47 0.08 0.08 51.80%
NAPS 2.9359 2.7612 2.773 2.341 2.05 0.5935 0.899 21.79%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.74 0.95 1.23 0.90 0.50 0.28 0.25 -
P/RPS 0.26 0.21 0.22 0.17 0.17 0.11 0.16 8.42%
P/EPS 5.76 -64.52 2.62 1.82 4.76 -0.87 -0.32 -
EY 17.35 -1.55 38.15 54.97 21.01 -115.41 -315.49 -
DY 0.57 0.53 0.81 1.11 1.00 0.36 0.40 6.07%
P/NAPS 0.58 0.33 0.43 0.36 0.23 0.39 0.23 16.65%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 16/08/06 23/08/05 19/08/04 26/08/03 26/08/02 30/08/01 -
Price 1.72 0.81 1.07 0.91 0.65 0.34 0.39 -
P/RPS 0.25 0.18 0.19 0.17 0.22 0.14 0.25 0.00%
P/EPS 5.70 -55.02 2.28 1.84 6.19 -1.05 -0.49 -
EY 17.55 -1.82 43.86 54.37 16.16 -95.04 -202.24 -
DY 0.58 0.62 0.93 1.10 0.77 0.29 0.26 14.30%
P/NAPS 0.57 0.28 0.37 0.37 0.30 0.47 0.36 7.95%

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