[LIONIND] YoY TTM 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- -54.68%
YoY- 7.84%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 2,505,114 2,366,234 3,970,670 4,568,048 5,034,289 5,684,740 4,275,792 -8.51%
PBT -798,483 -161,771 -583,138 -90,016 -105,592 185,731 251,433 -
Tax -60,491 -138 -14,994 -10,232 1,961 -30,159 154,257 -
NP -858,974 -161,909 -598,132 -100,248 -103,631 155,572 405,690 -
-
NP to SH -751,619 -147,921 -509,245 -97,305 -105,586 142,753 332,247 -
-
Tax Rate - - - - - 16.24% -61.35% -
Total Cost 3,364,088 2,528,143 4,568,802 4,668,296 5,137,920 5,529,168 3,870,102 -2.30%
-
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 - - - 7,173 7,176 28,668 7,147 -
Div Payout % - - - 0.00% 0.00% 20.08% 2.15% -
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 687,149 701,999 715,916 717,369 721,063 717,040 716,412 -0.69%
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 -34.29% -6.84% -15.06% -2.19% -2.06% 2.74% 9.49% -
ROE -45.20% -6.16% -19.92% -3.18% -3.34% 4.37% 10.56% -
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 364.57 337.07 554.63 636.78 698.18 792.81 596.83 -7.87%
EPS -109.38 -21.07 -71.13 -13.56 -14.64 19.91 46.38 -
DPS 0.00 0.00 0.00 1.00 1.00 4.00 1.00 -
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 368.04 347.63 583.35 671.11 739.61 835.17 628.18 -8.51%
EPS -110.42 -21.73 -74.82 -14.30 -15.51 20.97 48.81 -
DPS 0.00 0.00 0.00 1.05 1.05 4.21 1.05 -
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 0.11 0.09 0.09 0.12 0.14 0.17 0.33 -16.71%
P/EPS -0.37 -1.38 -0.71 -5.42 -6.76 6.68 4.25 -
EY -270.08 -72.66 -140.86 -18.45 -14.79 14.97 23.54 -
DY 0.00 0.00 0.00 1.36 1.01 3.01 0.51 -
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 0.15 0.07 0.08 0.11 0.13 0.18 0.32 -11.85%
P/EPS -0.51 -1.04 -0.66 -5.09 -6.39 7.18 4.12 -
EY -195.33 -95.78 -151.34 -19.66 -15.66 13.92 24.28 -
DY 0.00 0.00 0.00 1.45 1.07 2.80 0.52 -
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