[LIONDIV] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 92.03%
YoY- 40.96%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,208,672 978,046 608,084 375,294 2,730,352 2,009,362 1,346,852 -6.98%
PBT -129,460 9,522 -8,269 16,907 -864,870 -277,520 -167,476 -15.81%
Tax -4,639 -411,448 -269,207 -114,667 11,959 -10,296 -9,139 -36.44%
NP -134,099 -401,926 -277,476 -97,760 -852,911 -287,816 -176,615 -16.81%
-
NP to SH -183,000 -245,725 -173,774 -55,458 -696,203 -177,396 -112,035 38.82%
-
Tax Rate - 4,321.02% - 678.22% - - - -
Total Cost 1,342,771 1,379,972 885,560 473,054 3,583,263 2,297,178 1,523,467 -8.09%
-
Net Worth 445,633 501,195 375,953 501,630 528,974 1,100,501 1,127,880 -46.24%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 445,633 501,195 375,953 501,630 528,974 1,100,501 1,127,880 -46.24%
NOSH 1,392,605 1,392,209 1,392,419 1,393,417 1,392,037 1,393,040 1,392,444 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -11.09% -41.09% -45.63% -26.05% -31.24% -14.32% -13.11% -
ROE -41.07% -49.03% -46.22% -11.06% -131.61% -16.12% -9.93% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 86.79 70.25 43.67 26.93 196.14 144.24 96.73 -6.99%
EPS -13.15 -17.65 -12.48 -3.98 -50.01 -12.74 -8.05 38.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.36 0.27 0.36 0.38 0.79 0.81 -46.25%
Adjusted Per Share Value based on latest NOSH - 1,393,417
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 86.82 70.25 43.68 26.96 196.13 144.34 96.75 -6.98%
EPS -13.15 -17.65 -12.48 -3.98 -50.01 -12.74 -8.05 38.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3201 0.36 0.2701 0.3603 0.38 0.7905 0.8102 -46.24%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.085 0.10 0.095 0.145 0.155 0.16 0.17 -
P/RPS 0.10 0.14 0.22 0.54 0.08 0.11 0.18 -32.49%
P/EPS -0.65 -0.57 -0.76 -3.64 -0.31 -1.26 -2.11 -54.48%
EY -154.60 -176.50 -131.37 -27.45 -322.67 -79.59 -47.33 120.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.35 0.40 0.41 0.20 0.21 18.29%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 28/05/15 27/02/15 25/11/14 28/08/14 26/05/14 27/02/14 -
Price 0.08 0.10 0.115 0.11 0.165 0.16 0.165 -
P/RPS 0.09 0.14 0.26 0.41 0.08 0.11 0.17 -34.63%
P/EPS -0.61 -0.57 -0.92 -2.76 -0.33 -1.26 -2.05 -55.52%
EY -164.26 -176.50 -108.52 -36.18 -303.11 -79.59 -48.76 125.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.43 0.31 0.43 0.20 0.20 16.08%

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