[LIONDIV] QoQ Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 2077.27%
YoY- 45.09%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 753,160 405,080 369,500 245,521 616,906 435,570 318,348 77.64%
PBT 443,992 411,093 27,647 28,025 27,373 13,696 14,565 877.86%
Tax -33,057 -24,653 -17,472 -16,023 -27,980 -12,896 -11,968 96.98%
NP 410,935 386,440 10,175 12,002 -607 800 2,597 2834.54%
-
NP to SH 410,935 386,440 10,175 12,002 -607 800 2,597 2834.54%
-
Tax Rate 7.45% 6.00% 63.20% 57.17% 102.22% 94.16% 82.17% -
Total Cost 342,225 18,640 359,325 233,519 617,513 434,770 315,751 5.51%
-
Net Worth 482,807 686,772 480,873 481,475 462,694 473,043 474,385 1.18%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 17,881 - - - 172 - - -
Div Payout % 4.35% - - - 0.00% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 482,807 686,772 480,873 481,475 462,694 473,043 474,385 1.18%
NOSH 357,635 348,615 348,458 348,895 345,294 347,826 346,266 2.17%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 54.56% 95.40% 2.75% 4.89% -0.10% 0.18% 0.82% -
ROE 85.11% 56.27% 2.12% 2.49% -0.13% 0.17% 0.55% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 210.59 116.20 106.04 70.37 178.66 125.23 91.94 73.85%
EPS 114.90 110.85 2.92 3.44 -0.17 0.23 0.75 2771.91%
DPS 5.00 0.00 0.00 0.00 0.05 0.00 0.00 -
NAPS 1.35 1.97 1.38 1.38 1.34 1.36 1.37 -0.97%
Adjusted Per Share Value based on latest NOSH - 348,895
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 54.10 29.10 26.54 17.64 44.31 31.29 22.87 77.62%
EPS 29.52 27.76 0.73 0.86 -0.04 0.06 0.19 2798.97%
DPS 1.28 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.3468 0.4933 0.3454 0.3459 0.3324 0.3398 0.3408 1.17%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 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
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 17/08/04 20/05/04 26/02/04 20/11/03 26/08/03 05/05/03 25/02/03 -
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