[LIONIND] YoY TTM Result on 30-Sep-2004 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 60.53%
YoY- 391.78%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 5,070,282 3,643,946 3,615,611 3,817,221 2,526,914 1,555,342 994,067 31.18%
PBT 183,294 48,609 86,634 793,214 186,504 -186,087 -484,851 -
Tax -66,359 87,194 -10,126 -253,481 -76,754 3,949 464,592 -
NP 116,935 135,803 76,508 539,733 109,750 -182,138 -20,259 -
-
NP to SH 128,886 156,979 76,738 539,733 109,750 -182,138 -483,182 -
-
Tax Rate 36.20% -179.38% 11.69% 31.96% 41.15% - - -
Total Cost 4,953,347 3,508,143 3,539,103 3,277,488 2,417,164 1,737,480 1,014,326 30.23%
-
Net Worth 2,210,722 2,160,369 1,943,700 1,915,189 1,502,582 445,391 623,810 23.46%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 7,045 3,487 6,980 6,795 3,400 593 593 51.02%
Div Payout % 5.47% 2.22% 9.10% 1.26% 3.10% 0.00% 0.00% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 2,210,722 2,160,369 1,943,700 1,915,189 1,502,582 445,391 623,810 23.46%
NOSH 706,301 696,893 696,666 679,145 679,901 593,854 594,105 2.92%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 2.31% 3.73% 2.12% 14.14% 4.34% -11.71% -2.04% -
ROE 5.83% 7.27% 3.95% 28.18% 7.30% -40.89% -77.46% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 717.86 522.88 518.99 562.06 371.66 261.91 167.32 27.45%
EPS 18.25 22.53 11.02 79.47 16.14 -30.67 -81.33 -
DPS 1.00 0.50 1.00 1.00 0.50 0.10 0.10 46.75%
NAPS 3.13 3.10 2.79 2.82 2.21 0.75 1.05 19.95%
Adjusted Per Share Value based on latest NOSH - 679,145
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 704.29 506.17 502.23 530.24 351.00 216.05 138.08 31.18%
EPS 17.90 21.81 10.66 74.97 15.24 -25.30 -67.12 -
DPS 0.98 0.48 0.97 0.94 0.47 0.08 0.08 51.80%
NAPS 3.0708 3.0009 2.6999 2.6603 2.0872 0.6187 0.8665 23.46%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.91 0.85 0.88 0.94 0.58 0.34 0.26 -
P/RPS 0.27 0.16 0.17 0.17 0.16 0.13 0.16 9.10%
P/EPS 10.47 3.77 7.99 1.18 3.59 -1.11 -0.32 -
EY 9.55 26.50 12.52 84.55 27.83 -90.21 -312.81 -
DY 0.52 0.59 1.14 1.06 0.86 0.29 0.38 5.36%
P/NAPS 0.61 0.27 0.32 0.33 0.26 0.45 0.25 16.02%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 30/11/06 21/11/05 29/11/04 20/11/03 25/11/02 29/11/01 -
Price 2.10 1.00 0.77 1.87 0.57 0.37 0.31 -
P/RPS 0.29 0.19 0.15 0.33 0.15 0.14 0.19 7.29%
P/EPS 11.51 4.44 6.99 2.35 3.53 -1.21 -0.38 -
EY 8.69 22.53 14.31 42.50 28.32 -82.89 -262.35 -
DY 0.48 0.50 1.30 0.53 0.88 0.27 0.32 6.98%
P/NAPS 0.67 0.32 0.28 0.66 0.26 0.49 0.30 14.32%

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