[LIONDIV] QoQ Quarter Result on 31-Dec-2013 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 80.74%
YoY- 80.16%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 375,294 720,990 662,510 802,661 544,191 815,843 464,655 -13.26%
PBT 16,907 -587,350 -110,044 -29,429 -138,047 116,067 -9,307 -
Tax -114,667 22,255 -1,157 -4,193 -4,946 -32,250 -10,341 396.53%
NP -97,760 -565,095 -111,201 -33,622 -142,993 83,817 -19,648 191.16%
-
NP to SH -55,458 -518,807 -65,361 -18,096 -93,939 18,634 -19,648 99.59%
-
Tax Rate 678.22% - - - - 27.79% - -
Total Cost 473,054 1,286,085 773,711 836,283 687,184 732,026 484,303 -1.55%
-
Net Worth 501,630 529,066 1,101,981 1,137,967 1,697,278 1,793,698 1,949,005 -59.50%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - 13,904 - -
Div Payout % - - - - - 74.62% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 501,630 529,066 1,101,981 1,137,967 1,697,278 1,793,698 1,949,005 -59.50%
NOSH 1,393,417 1,392,280 1,394,913 1,404,897 1,391,212 1,390,463 1,392,147 0.06%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -26.05% -78.38% -16.78% -4.19% -26.28% 10.27% -4.23% -
ROE -11.06% -98.06% -5.93% -1.59% -5.53% 1.04% -1.01% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 26.93 51.78 47.49 57.13 39.12 58.67 33.38 -13.32%
EPS -3.98 -37.27 -4.69 -1.30 -6.75 1.34 -1.41 99.60%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.36 0.38 0.79 0.81 1.22 1.29 1.40 -59.52%
Adjusted Per Share Value based on latest NOSH - 1,404,897
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 26.96 51.79 47.59 57.66 39.09 58.60 33.38 -13.26%
EPS -3.98 -37.27 -4.69 -1.30 -6.75 1.34 -1.41 99.60%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.3603 0.38 0.7916 0.8174 1.2192 1.2884 1.40 -59.50%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.145 0.155 0.16 0.17 0.22 0.255 0.24 -
P/RPS 0.54 0.30 0.34 0.30 0.56 0.43 0.72 -17.43%
P/EPS -3.64 -0.42 -3.41 -13.20 -3.26 19.03 -17.01 -64.18%
EY -27.45 -240.41 -29.29 -7.58 -30.69 5.26 -5.88 179.06%
DY 0.00 0.00 0.00 0.00 0.00 3.92 0.00 -
P/NAPS 0.40 0.41 0.20 0.21 0.18 0.20 0.17 76.81%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 28/08/14 26/05/14 27/02/14 26/11/13 27/08/13 28/05/13 -
Price 0.11 0.165 0.16 0.165 0.21 0.235 0.29 -
P/RPS 0.41 0.32 0.34 0.29 0.54 0.40 0.87 -39.41%
P/EPS -2.76 -0.44 -3.41 -12.81 -3.11 17.54 -20.55 -73.74%
EY -36.18 -225.84 -29.29 -7.81 -32.15 5.70 -4.87 280.27%
DY 0.00 0.00 0.00 0.00 0.00 4.26 0.00 -
P/NAPS 0.31 0.43 0.20 0.20 0.17 0.18 0.21 29.61%

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