[LIONDIV] QoQ Quarter Result on 31-Mar-2012 [#3]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -668.85%
YoY- -2025.68%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 207,348 339,624 479,248 184,372 402,618 450,480 426,238 -38.01%
PBT -87,283 -59,577 -153,608 -78,918 -5,516 6,754 16,267 -
Tax -3,921 -4,245 -9,252 2,064 -4,480 -6,373 -2,409 38.16%
NP -91,204 -63,822 -162,860 -76,854 -9,996 381 13,858 -
-
NP to SH -91,204 -63,822 -162,860 -76,854 -9,996 381 13,858 -
-
Tax Rate - - - - - 94.36% 14.81% -
Total Cost 298,552 403,446 642,108 261,226 412,614 450,099 412,380 -19.29%
-
Net Worth 2,018,613 2,185,670 2,296,276 2,672,922 2,853,901 2,641,599 2,801,666 -19.55%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 13,916 - - - 14,008 -
Div Payout % - - 0.00% - - - 101.08% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,018,613 2,185,670 2,296,276 2,672,922 2,853,901 2,641,599 2,801,666 -19.55%
NOSH 1,392,147 1,392,147 1,391,682 1,392,147 1,392,147 1,270,000 1,400,833 -0.41%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -43.99% -18.79% -33.98% -41.68% -2.48% 0.08% 3.25% -
ROE -4.52% -2.92% -7.09% -2.88% -0.35% 0.01% 0.49% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.89 24.40 34.44 13.24 28.92 35.47 30.43 -37.76%
EPS -6.55 -4.58 -11.70 -5.52 -0.72 0.03 1.00 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.45 1.57 1.65 1.92 2.05 2.08 2.00 -19.21%
Adjusted Per Share Value based on latest NOSH - 1,392,147
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.89 24.40 34.43 13.24 28.92 32.36 30.62 -38.02%
EPS -6.55 -4.58 -11.70 -5.52 -0.72 0.03 1.00 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.01 -
NAPS 1.45 1.57 1.6495 1.92 2.05 1.8975 2.0125 -19.55%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.28 0.28 0.31 0.34 0.34 0.31 0.51 -
P/RPS 1.88 1.15 0.90 2.57 1.18 0.87 1.68 7.75%
P/EPS -4.27 -6.11 -2.65 -6.16 -47.35 1,033.33 51.55 -
EY -23.40 -16.37 -37.75 -16.24 -2.11 0.10 1.94 -
DY 0.00 0.00 3.23 0.00 0.00 0.00 1.96 -
P/NAPS 0.19 0.18 0.19 0.18 0.17 0.15 0.26 -18.79%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 28/08/12 23/05/12 21/02/12 23/11/11 25/08/11 -
Price 0.265 0.28 0.29 0.31 0.38 0.34 0.40 -
P/RPS 1.78 1.15 0.84 2.34 1.31 0.96 1.31 22.56%
P/EPS -4.04 -6.11 -2.48 -5.62 -52.92 1,133.33 40.43 -
EY -24.72 -16.37 -40.35 -17.81 -1.89 0.09 2.47 -
DY 0.00 0.00 3.45 0.00 0.00 0.00 2.50 -
P/NAPS 0.18 0.18 0.18 0.16 0.19 0.16 0.20 -6.75%

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