[LIONDIV] QoQ 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- 953.02%
YoY- 45.09%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 348,080 35,580 123,979 245,521 181,336 117,222 111,235 114.08%
PBT 32,899 383,446 -378 28,025 13,677 -869 -5,732 -
Tax -8,404 -7,181 -1,449 -16,023 -15,084 -928 57 -
NP 24,495 376,265 -1,827 12,002 -1,407 -1,797 -5,675 -
-
NP to SH 24,495 376,265 -1,827 12,002 -1,407 -1,797 -5,675 -
-
Tax Rate 25.54% 1.87% - 57.17% 110.29% - - -
Total Cost 323,585 -340,685 125,806 233,519 182,743 119,019 116,910 97.25%
-
Net Worth 384,744 686,971 484,857 481,475 464,645 469,984 476,978 -13.35%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 19,237 - - - 173 - - -
Div Payout % 78.54% - - - 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 384,744 686,971 484,857 481,475 464,645 469,984 476,978 -13.35%
NOSH 384,744 348,716 351,346 348,895 346,749 345,576 348,159 6.89%
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 7.04% 1,057.52% -1.47% 4.89% -0.78% -1.53% -5.10% -
ROE 6.37% 54.77% -0.38% 2.49% -0.30% -0.38% -1.19% -
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 90.47 10.20 35.29 70.37 52.30 33.92 31.95 100.27%
EPS 6.36 107.90 -0.52 3.44 -0.40 -0.52 -1.63 -
DPS 5.00 0.00 0.00 0.00 0.05 0.00 0.00 -
NAPS 1.00 1.97 1.38 1.38 1.34 1.36 1.37 -18.94%
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 25.00 2.56 8.91 17.64 13.03 8.42 7.99 114.07%
EPS 1.76 27.03 -0.13 0.86 -0.10 -0.13 -0.41 -
DPS 1.38 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.2764 0.4935 0.3483 0.3459 0.3338 0.3376 0.3426 -13.34%
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