[LIONIND] YoY TTM Result on 31-Mar-2007 [#3]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 59.87%
YoY- 658.22%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 4,478,022 5,762,103 5,963,816 4,552,952 3,206,718 4,090,386 3,325,104 5.08%
PBT 246,971 190,229 448,630 164,783 -111,874 544,807 495,535 -10.95%
Tax -38,878 102,769 -53,807 26,941 61,316 -136,630 -240,837 -26.19%
NP 208,093 292,998 394,823 191,724 -50,558 408,177 254,698 -3.31%
-
NP to SH 161,499 256,245 401,530 214,386 -38,405 408,177 254,698 -7.30%
-
Tax Rate 15.74% -54.02% 11.99% -16.35% - 25.08% 48.60% -
Total Cost 4,269,929 5,469,105 5,568,993 4,361,228 3,257,276 3,682,209 3,070,406 5.64%
-
Net Worth 2,917,028 2,794,857 2,536,771 2,121,456 2,147,490 2,009,539 1,752,616 8.85%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 7,131 7,117 7,045 3,487 6,980 6,795 3,400 13.13%
Div Payout % 4.42% 2.78% 1.75% 1.63% 0.00% 1.66% 1.34% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 2,917,028 2,794,857 2,536,771 2,121,456 2,147,490 2,009,539 1,752,616 8.85%
NOSH 713,209 712,973 710,580 697,847 697,237 692,944 679,308 0.81%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 4.65% 5.08% 6.62% 4.21% -1.58% 9.98% 7.66% -
ROE 5.54% 9.17% 15.83% 10.11% -1.79% 20.31% 14.53% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 627.87 808.18 839.29 652.43 459.92 590.29 489.48 4.23%
EPS 22.64 35.94 56.51 30.72 -5.51 58.90 37.49 -8.05%
DPS 1.00 1.00 1.00 0.50 1.00 1.00 0.50 12.24%
NAPS 4.09 3.92 3.57 3.04 3.08 2.90 2.58 7.97%
Adjusted Per Share Value based on latest NOSH - 697,847
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 622.03 800.39 828.41 632.43 445.43 568.18 461.88 5.08%
EPS 22.43 35.59 55.78 29.78 -5.33 56.70 35.38 -7.31%
DPS 0.99 0.99 0.98 0.48 0.97 0.94 0.47 13.21%
NAPS 4.0519 3.8822 3.5237 2.9468 2.983 2.7914 2.4345 8.85%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.74 0.61 1.80 1.60 0.75 1.34 0.99 -
P/RPS 0.28 0.08 0.21 0.25 0.16 0.23 0.20 5.76%
P/EPS 7.68 1.70 3.19 5.21 -13.62 2.27 2.64 19.46%
EY 13.01 58.92 31.39 19.20 -7.34 43.96 37.87 -16.30%
DY 0.57 1.64 0.56 0.31 1.33 0.75 0.51 1.87%
P/NAPS 0.43 0.16 0.50 0.53 0.24 0.46 0.38 2.08%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 28/05/09 30/05/08 23/05/07 31/05/06 27/05/05 21/05/04 -
Price 1.50 1.35 2.87 2.06 1.22 1.27 0.95 -
P/RPS 0.24 0.17 0.34 0.32 0.27 0.22 0.19 3.96%
P/EPS 6.62 3.76 5.08 6.71 -22.15 2.16 2.53 17.37%
EY 15.10 26.62 19.69 14.91 -4.51 46.38 39.47 -14.79%
DY 0.67 0.74 0.35 0.24 0.82 0.79 0.53 3.98%
P/NAPS 0.37 0.34 0.80 0.68 0.40 0.44 0.37 0.00%

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