[LIONDIV] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -84.3%
YoY- 11.32%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 982,084 616,906 580,760 636,696 828,452 615,288 588,878 40.58%
PBT 112,100 27,373 18,261 29,130 81,188 5,991 16,534 257.80%
Tax -64,092 -27,980 -17,194 -23,936 -48,100 -5,991 -16,534 146.56%
NP 48,008 -607 1,066 5,194 33,088 0 0 -
-
NP to SH 48,008 -607 1,066 5,194 33,088 -8,327 -1,398 -
-
Tax Rate 57.17% 102.22% 94.16% 82.17% 59.25% 100.00% 100.00% -
Total Cost 934,076 617,513 579,693 631,502 795,364 615,288 588,878 35.97%
-
Net Worth 481,475 462,694 473,043 474,385 481,660 550,487 562,963 -9.89%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 172 - - - 174 - -
Div Payout % - 0.00% - - - 0.00% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 481,475 462,694 473,043 474,385 481,660 550,487 562,963 -9.89%
NOSH 348,895 345,294 347,825 346,266 349,029 348,410 349,666 -0.14%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.89% -0.10% 0.18% 0.82% 3.99% 0.00% 0.00% -
ROE 9.97% -0.13% 0.23% 1.09% 6.87% -1.51% -0.25% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 281.48 178.66 166.97 183.87 237.36 176.60 168.41 40.79%
EPS 13.76 -0.17 0.31 1.50 9.48 -2.39 -0.40 -
DPS 0.00 0.05 0.00 0.00 0.00 0.05 0.00 -
NAPS 1.38 1.34 1.36 1.37 1.38 1.58 1.61 -9.75%
Adjusted Per Share Value based on latest NOSH - 348,159
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 70.54 44.31 41.72 45.73 59.51 44.20 42.30 40.58%
EPS 3.45 -0.04 0.08 0.37 2.38 -0.60 -0.10 -
DPS 0.00 0.01 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.3459 0.3324 0.3398 0.3408 0.346 0.3954 0.4044 -9.88%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 26/08/03 05/05/03 25/02/03 26/11/02 21/08/02 20/05/02 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 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