[LIONDIV] QoQ Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -15.22%
YoY- 291.8%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 650,563 753,160 405,080 369,500 245,521 616,906 435,570 30.56%
PBT 452,484 443,992 411,093 27,647 28,025 27,373 13,696 923.07%
Tax -24,007 -33,057 -24,653 -17,472 -16,023 -27,980 -12,896 51.15%
NP 428,477 410,935 386,440 10,175 12,002 -607 800 6420.10%
-
NP to SH 428,477 410,935 386,440 10,175 12,002 -607 800 6420.10%
-
Tax Rate 5.31% 7.45% 6.00% 63.20% 57.17% 102.22% 94.16% -
Total Cost 222,086 342,225 18,640 359,325 233,519 617,513 434,770 -36.02%
-
Net Worth 971,697 482,807 686,772 480,873 481,475 462,694 473,043 61.38%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 17,881 - - - 172 - -
Div Payout % - 4.35% - - - 0.00% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 971,697 482,807 686,772 480,873 481,475 462,694 473,043 61.38%
NOSH 464,927 357,635 348,615 348,458 348,895 345,294 347,826 21.27%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 65.86% 54.56% 95.40% 2.75% 4.89% -0.10% 0.18% -
ROE 44.10% 85.11% 56.27% 2.12% 2.49% -0.13% 0.17% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 139.93 210.59 116.20 106.04 70.37 178.66 125.23 7.65%
EPS 92.16 114.90 110.85 2.92 3.44 -0.17 0.23 5276.11%
DPS 0.00 5.00 0.00 0.00 0.00 0.05 0.00 -
NAPS 2.09 1.35 1.97 1.38 1.38 1.34 1.36 33.06%
Adjusted Per Share Value based on latest NOSH - 351,346
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 46.73 54.10 29.10 26.54 17.64 44.31 31.29 30.55%
EPS 30.78 29.52 27.76 0.73 0.86 -0.04 0.06 6235.90%
DPS 0.00 1.28 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.698 0.3468 0.4933 0.3454 0.3459 0.3324 0.3398 61.38%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 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
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 17/08/04 20/05/04 26/02/04 20/11/03 26/08/03 05/05/03 -
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