[LIONDIV] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 93.67%
YoY- 79.1%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 693,748 523,276 405,206 283,263 1,208,672 978,046 608,084 9.19%
PBT -910,052 -81,502 -47,039 -8,068 -129,460 9,522 -8,269 2203.13%
Tax 70,035 -1,622 -2,980 -3,524 -4,639 -411,448 -269,207 -
NP -840,017 -83,124 -50,019 -11,592 -134,099 -401,926 -277,476 109.41%
-
NP to SH -840,017 -83,124 -50,019 -11,592 -183,000 -245,725 -173,774 186.16%
-
Tax Rate - - - - - 4,321.02% - -
Total Cost 1,533,765 606,400 455,225 294,855 1,342,771 1,379,972 885,560 44.26%
-
Net Worth -403,725 361,958 403,722 459,408 445,633 501,195 375,953 -
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth -403,725 361,958 403,722 459,408 445,633 501,195 375,953 -
NOSH 1,392,155 1,392,147 1,392,147 1,392,147 1,392,605 1,392,209 1,392,419 -0.01%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -121.08% -15.89% -12.34% -4.09% -11.09% -41.09% -45.63% -
ROE 0.00% -22.97% -12.39% -2.52% -41.07% -49.03% -46.22% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 49.83 37.59 29.11 20.35 86.79 70.25 43.67 9.20%
EPS -60.34 -5.97 -3.59 -0.83 -13.15 -17.65 -12.48 186.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.29 0.26 0.29 0.33 0.32 0.36 0.27 -
Adjusted Per Share Value based on latest NOSH - 1,392,147
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 49.83 37.59 29.11 20.35 86.82 70.25 43.68 9.18%
EPS -60.34 -5.97 -3.59 -0.83 -13.15 -17.65 -12.48 186.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.29 0.26 0.29 0.33 0.3201 0.36 0.2701 -
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.045 0.06 0.07 0.075 0.085 0.10 0.095 -
P/RPS 0.09 0.16 0.24 0.37 0.10 0.14 0.22 -44.92%
P/EPS -0.07 -1.00 -1.95 -9.01 -0.65 -0.57 -0.76 -79.63%
EY -1,340.87 -99.52 -51.33 -11.10 -154.60 -176.50 -131.37 371.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.23 0.24 0.23 0.27 0.28 0.35 -
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 17/05/16 25/02/16 27/11/15 25/08/15 28/05/15 27/02/15 -
Price 0.055 0.05 0.05 0.08 0.08 0.10 0.115 -
P/RPS 0.11 0.13 0.17 0.39 0.09 0.14 0.26 -43.67%
P/EPS -0.09 -0.84 -1.39 -9.61 -0.61 -0.57 -0.92 -78.79%
EY -1,097.08 -119.42 -71.86 -10.41 -164.26 -176.50 -108.52 368.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.19 0.17 0.24 0.25 0.28 0.43 -

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