[LIONDIV] QoQ Quarter Result on 31-Mar-2010 [#3]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 42.13%
YoY- 137.96%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 339,130 145,242 443,276 403,965 394,414 348,810 251,569 21.96%
PBT -29,243 -29,120 135,680 132,702 96,052 -101,403 -318,196 -79.54%
Tax -6,762 -4,842 -24,457 -20,117 -16,839 -9,262 -39,243 -68.93%
NP -36,005 -33,962 111,223 112,585 79,213 -110,665 -357,439 -78.26%
-
NP to SH -36,005 -33,962 111,223 112,585 79,213 -110,665 -357,213 -78.25%
-
Tax Rate - - 18.03% 15.16% 17.53% - - -
Total Cost 375,135 179,204 332,053 291,380 315,201 459,475 609,008 -27.54%
-
Net Worth 2,974,930 3,089,985 2,909,253 2,699,813 2,478,016 2,352,501 2,547,258 10.86%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 13,919 - - - 13,919 -
Div Payout % - - 12.52% - - - 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 2,974,930 3,089,985 2,909,253 2,699,813 2,478,016 2,352,501 2,547,258 10.86%
NOSH 1,390,154 1,391,885 1,391,987 1,391,656 1,392,144 1,392,012 1,391,944 -0.08%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -10.62% -23.38% 25.09% 27.87% 20.08% -31.73% -142.08% -
ROE -1.21% -1.10% 3.82% 4.17% 3.20% -4.70% -14.02% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 24.40 10.43 31.84 29.03 28.33 25.06 18.07 22.10%
EPS -2.59 -2.44 7.99 8.09 5.69 -7.95 -25.66 -78.23%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 2.14 2.22 2.09 1.94 1.78 1.69 1.83 10.96%
Adjusted Per Share Value based on latest NOSH - 1,391,656
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 24.36 10.43 31.84 29.02 28.33 25.06 18.07 21.96%
EPS -2.59 -2.44 7.99 8.09 5.69 -7.95 -25.66 -78.23%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 2.1369 2.2196 2.0898 1.9393 1.78 1.6898 1.8297 10.86%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.50 0.49 0.40 0.43 0.42 0.50 0.56 -
P/RPS 2.05 4.70 1.26 1.48 1.48 2.00 3.10 -24.03%
P/EPS -19.31 -20.08 5.01 5.32 7.38 -6.29 -2.18 326.40%
EY -5.18 -4.98 19.98 18.81 13.55 -15.90 -45.83 -76.53%
DY 0.00 0.00 2.50 0.00 0.00 0.00 1.79 -
P/NAPS 0.23 0.22 0.19 0.22 0.24 0.30 0.31 -18.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 29/11/10 25/08/10 25/05/10 24/02/10 17/11/09 27/08/09 -
Price 0.49 0.50 0.41 0.37 0.45 0.47 0.56 -
P/RPS 2.01 4.79 1.29 1.27 1.59 1.88 3.10 -25.02%
P/EPS -18.92 -20.49 5.13 4.57 7.91 -5.91 -2.18 320.66%
EY -5.29 -4.88 19.49 21.86 12.64 -16.91 -45.83 -76.19%
DY 0.00 0.00 2.44 0.00 0.00 0.00 1.79 -
P/NAPS 0.23 0.23 0.20 0.19 0.25 0.28 0.31 -18.00%

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