[LIONDIV] QoQ Quarter Result on 30-Sep-2005 [#1]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -29.56%
YoY- -93.82%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 825,237 924,082 964,228 653,997 495,947 796,925 785,303 3.37%
PBT 35,618 64,564 466,105 39,754 3,431 72,218 69,175 -35.83%
Tax -22,762 -19,306 -24,192 -11,852 28,330 -25,495 -25,441 -7.16%
NP 12,856 45,258 441,913 27,902 31,761 46,723 43,734 -55.88%
-
NP to SH -7,791 21,326 430,861 26,479 37,590 46,723 43,734 -
-
Tax Rate 63.91% 29.90% 5.19% 29.81% -825.71% 35.30% 36.78% -
Total Cost 812,381 878,824 522,315 626,095 464,186 750,202 741,569 6.28%
-
Net Worth 1,876,636 1,886,018 1,995,767 1,103,291 980,373 1,081,596 1,029,035 49.43%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 33,511 - 22,487 - 29,411 - - -
Div Payout % 0.00% - 5.22% - 78.24% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,876,636 1,886,018 1,995,767 1,103,291 980,373 1,081,596 1,029,035 49.43%
NOSH 670,227 666,437 562,188 501,496 490,186 487,205 485,393 24.07%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.56% 4.90% 45.83% 4.27% 6.40% 5.86% 5.57% -
ROE -0.42% 1.13% 21.59% 2.40% 3.83% 4.32% 4.25% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 123.13 138.66 171.51 130.41 101.18 163.57 161.79 -16.68%
EPS -1.15 3.20 76.64 5.28 7.67 9.59 9.01 -
DPS 5.00 0.00 4.00 0.00 6.00 0.00 0.00 -
NAPS 2.80 2.83 3.55 2.20 2.00 2.22 2.12 20.43%
Adjusted Per Share Value based on latest NOSH - 501,496
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 59.28 66.38 69.26 46.98 35.62 57.24 56.41 3.37%
EPS -0.56 1.53 30.95 1.90 2.70 3.36 3.14 -
DPS 2.41 0.00 1.62 0.00 2.11 0.00 0.00 -
NAPS 1.348 1.3548 1.4336 0.7925 0.7042 0.7769 0.7392 49.42%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 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
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 15/08/06 23/05/06 23/02/06 16/11/05 16/08/05 25/05/05 21/02/05 -
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