[LIONDIV] QoQ Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 137.09%
YoY- 130.85%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 852,973 484,372 145,242 1,590,465 1,147,189 743,224 348,810 81.60%
PBT -45,425 -58,363 -29,120 263,031 127,351 -5,351 -101,403 -41.48%
Tax -20,551 -11,604 -4,842 -70,675 -46,218 -26,101 -9,262 70.20%
NP -65,976 -69,967 -33,962 192,356 81,133 -31,452 -110,665 -29.18%
-
NP to SH -65,976 -69,967 -33,962 192,356 81,133 -31,452 -110,665 -29.18%
-
Tax Rate - - - 26.87% 36.29% - - -
Total Cost 918,949 554,339 179,204 1,398,109 1,066,056 774,676 459,475 58.80%
-
Net Worth 3,020,420 2,976,727 3,089,985 2,908,954 2,699,794 2,477,192 2,352,501 18.14%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 13,918 - - - -
Div Payout % - - - 7.24% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 3,020,420 2,976,727 3,089,985 2,908,954 2,699,794 2,477,192 2,352,501 18.14%
NOSH 1,391,898 1,390,993 1,391,885 1,391,844 1,391,646 1,391,681 1,392,012 -0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -7.73% -14.44% -23.38% 12.09% 7.07% -4.23% -31.73% -
ROE -2.18% -2.35% -1.10% 6.61% 3.01% -1.27% -4.70% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 61.28 34.82 10.43 114.27 82.43 53.40 25.06 81.60%
EPS -4.74 -5.03 -2.44 13.82 5.83 -2.26 -7.95 -29.18%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.17 2.14 2.22 2.09 1.94 1.78 1.69 18.15%
Adjusted Per Share Value based on latest NOSH - 1,391,987
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 61.27 34.79 10.43 114.25 82.40 53.39 25.06 81.58%
EPS -4.74 -5.03 -2.44 13.82 5.83 -2.26 -7.95 -29.18%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.1696 2.1382 2.2196 2.0895 1.9393 1.7794 1.6898 18.14%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.47 0.50 0.49 0.40 0.43 0.42 0.50 -
P/RPS 0.77 1.44 4.70 0.35 0.52 0.79 2.00 -47.10%
P/EPS -9.92 -9.94 -20.08 2.89 7.38 -18.58 -6.29 35.52%
EY -10.09 -10.06 -4.98 34.55 13.56 -5.38 -15.90 -26.17%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.22 0.19 0.22 0.24 0.30 -18.69%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 23/02/11 29/11/10 25/08/10 25/05/10 24/02/10 17/11/09 -
Price 0.41 0.49 0.50 0.41 0.37 0.45 0.47 -
P/RPS 0.67 1.41 4.79 0.36 0.45 0.84 1.88 -49.76%
P/EPS -8.65 -9.74 -20.49 2.97 6.35 -19.91 -5.91 28.93%
EY -11.56 -10.27 -4.88 33.71 15.76 -5.02 -16.91 -22.41%
DY 0.00 0.00 0.00 2.44 0.00 0.00 0.00 -
P/NAPS 0.19 0.23 0.23 0.20 0.19 0.25 0.28 -22.79%

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