[LIONDIV] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -57.61%
YoY- 291.8%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 2,602,252 753,160 540,106 739,000 982,084 616,906 580,760 171.04%
PBT 1,809,936 443,992 548,124 55,294 112,100 27,373 18,261 2023.84%
Tax -96,028 -33,057 -32,870 -34,944 -64,092 -27,980 -17,194 213.80%
NP 1,713,908 410,935 515,253 20,350 48,008 -607 1,066 13440.87%
-
NP to SH 1,713,908 410,935 515,253 20,350 48,008 -607 1,066 13440.87%
-
Tax Rate 5.31% 7.45% 6.00% 63.20% 57.17% 102.22% 94.16% -
Total Cost 888,344 342,225 24,853 718,650 934,076 617,513 579,693 32.81%
-
Net Worth 971,697 482,807 686,772 480,873 481,475 462,694 473,043 61.38%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 17,881 - - - 172 - -
Div Payout % - 4.35% - - - 0.00% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 971,697 482,807 686,772 480,873 481,475 462,694 473,043 61.38%
NOSH 464,927 357,635 348,615 348,458 348,895 345,294 347,825 21.27%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 65.86% 54.56% 95.40% 2.75% 4.89% -0.10% 0.18% -
ROE 176.38% 85.11% 75.03% 4.23% 9.97% -0.13% 0.23% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 559.71 210.59 154.93 212.08 281.48 178.66 166.97 123.49%
EPS 368.64 114.90 147.80 5.84 13.76 -0.17 0.31 10980.49%
DPS 0.00 5.00 0.00 0.00 0.00 0.05 0.00 -
NAPS 2.09 1.35 1.97 1.38 1.38 1.34 1.36 33.06%
Adjusted Per Share Value based on latest NOSH - 351,346
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 186.92 54.10 38.80 53.08 70.54 44.31 41.72 171.03%
EPS 123.11 29.52 37.01 1.46 3.45 -0.04 0.08 13052.15%
DPS 0.00 1.28 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.698 0.3468 0.4933 0.3454 0.3459 0.3324 0.3398 61.38%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 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
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 17/08/04 20/05/04 26/02/04 20/11/03 26/08/03 05/05/03 -
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