[LIONDIV] QoQ 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- -115.22%
YoY- 67.81%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 650,563 348,080 35,580 123,979 245,521 181,336 117,222 212.48%
PBT 452,484 32,899 383,446 -378 28,025 13,677 -869 -
Tax -24,007 -8,404 -7,181 -1,449 -16,023 -15,084 -928 769.53%
NP 428,477 24,495 376,265 -1,827 12,002 -1,407 -1,797 -
-
NP to SH 428,477 24,495 376,265 -1,827 12,002 -1,407 -1,797 -
-
Tax Rate 5.31% 25.54% 1.87% - 57.17% 110.29% - -
Total Cost 222,086 323,585 -340,685 125,806 233,519 182,743 119,019 51.39%
-
Net Worth 971,697 384,744 686,971 484,857 481,475 464,645 469,984 62.07%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 19,237 - - - 173 - -
Div Payout % - 78.54% - - - 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 971,697 384,744 686,971 484,857 481,475 464,645 469,984 62.07%
NOSH 464,927 384,744 348,716 351,346 348,895 346,749 345,576 21.80%
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% 7.04% 1,057.52% -1.47% 4.89% -0.78% -1.53% -
ROE 44.10% 6.37% 54.77% -0.38% 2.49% -0.30% -0.38% -
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 90.47 10.20 35.29 70.37 52.30 33.92 156.55%
EPS 92.16 6.36 107.90 -0.52 3.44 -0.40 -0.52 -
DPS 0.00 5.00 0.00 0.00 0.00 0.05 0.00 -
NAPS 2.09 1.00 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 25.00 2.56 8.91 17.64 13.03 8.42 212.48%
EPS 30.78 1.76 27.03 -0.13 0.86 -0.10 -0.13 -
DPS 0.00 1.38 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.698 0.2764 0.4935 0.3483 0.3459 0.3338 0.3376 62.07%
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