[LIONDIV] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -75.98%
YoY- -36.37%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,395,240 1,248,815 1,329,661 1,693,578 1,779,440 1,616,836 1,968,158 -20.47%
PBT -405,612 -576,706 -344,680 70,616 261,460 117,934 157,673 -
Tax -37,048 -47,025 -10,376 -9,996 -9,084 -28,345 -37,336 -0.51%
NP -442,660 -623,731 -355,056 60,620 252,376 89,589 120,337 -
-
NP to SH -442,660 -623,508 -355,060 60,620 252,376 52,755 72,982 -
-
Tax Rate - - - 14.16% 3.47% 24.03% 23.68% -
Total Cost 1,837,900 1,872,546 1,684,717 1,632,958 1,527,064 1,527,247 1,847,821 -0.35%
-
Net Worth 2,352,501 2,561,811 3,229,505 3,795,701 2,049,080 1,982,549 1,977,023 12.27%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 13,922 - - - 7,370 - -
Div Payout % - 0.00% - - - 13.97% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 2,352,501 2,561,811 3,229,505 3,795,701 2,049,080 1,982,549 1,977,023 12.27%
NOSH 1,392,012 1,392,288 1,392,028 1,390,366 737,079 737,007 737,695 52.64%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -31.73% -49.95% -26.70% 3.58% 14.18% 5.54% 6.11% -
ROE -18.82% -24.34% -10.99% 1.60% 12.32% 2.66% 3.69% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 100.23 89.70 95.52 121.81 241.42 219.38 266.80 -47.90%
EPS -31.80 -44.79 -25.51 4.36 34.24 7.16 9.89 -
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.69 1.84 2.32 2.73 2.78 2.69 2.68 -26.44%
Adjusted Per Share Value based on latest NOSH - 1,395,063
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 100.22 89.70 95.51 121.65 127.82 116.14 141.38 -20.48%
EPS -31.80 -44.79 -25.50 4.35 18.13 3.79 5.24 -
DPS 0.00 1.00 0.00 0.00 0.00 0.53 0.00 -
NAPS 1.6898 1.8402 2.3198 2.7265 1.4719 1.4241 1.4201 12.27%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.50 0.56 0.24 0.35 0.55 1.26 1.24 -
P/RPS 0.50 0.62 0.25 0.29 0.23 0.57 0.46 5.71%
P/EPS -1.57 -1.25 -0.94 8.03 1.61 17.60 12.53 -
EY -63.60 -79.97 -106.28 12.46 62.25 5.68 7.98 -
DY 0.00 1.79 0.00 0.00 0.00 0.79 0.00 -
P/NAPS 0.30 0.30 0.10 0.13 0.20 0.47 0.46 -24.77%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 27/08/09 28/05/09 26/02/09 18/11/08 28/08/08 29/05/08 -
Price 0.47 0.56 0.61 0.29 0.36 0.83 1.24 -
P/RPS 0.47 0.62 0.64 0.24 0.15 0.38 0.46 1.44%
P/EPS -1.48 -1.25 -2.39 6.65 1.05 11.60 12.53 -
EY -67.66 -79.97 -41.81 15.03 95.11 8.62 7.98 -
DY 0.00 1.79 0.00 0.00 0.00 1.20 0.00 -
P/NAPS 0.28 0.30 0.26 0.11 0.13 0.31 0.46 -28.15%

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