[LIONDIV] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 78.46%
YoY- 74.43%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 802,661 544,191 815,843 464,655 207,348 339,624 479,248 40.89%
PBT -29,429 -138,047 116,067 -9,307 -87,283 -59,577 -153,608 -66.66%
Tax -4,193 -4,946 -32,250 -10,341 -3,921 -4,245 -9,252 -40.91%
NP -33,622 -142,993 83,817 -19,648 -91,204 -63,822 -162,860 -64.96%
-
NP to SH -18,096 -93,939 18,634 -19,648 -91,204 -63,822 -162,860 -76.79%
-
Tax Rate - - 27.79% - - - - -
Total Cost 836,283 687,184 732,026 484,303 298,552 403,446 642,108 19.20%
-
Net Worth 1,137,967 1,697,278 1,793,698 1,949,005 2,018,613 2,185,670 2,296,276 -37.29%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 13,904 - - - 13,916 -
Div Payout % - - 74.62% - - - 0.00% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,137,967 1,697,278 1,793,698 1,949,005 2,018,613 2,185,670 2,296,276 -37.29%
NOSH 1,404,897 1,391,212 1,390,463 1,392,147 1,392,147 1,392,147 1,391,682 0.63%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -4.19% -26.28% 10.27% -4.23% -43.99% -18.79% -33.98% -
ROE -1.59% -5.53% 1.04% -1.01% -4.52% -2.92% -7.09% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 57.13 39.12 58.67 33.38 14.89 24.40 34.44 40.00%
EPS -1.30 -6.75 1.34 -1.41 -6.55 -4.58 -11.70 -76.79%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.81 1.22 1.29 1.40 1.45 1.57 1.65 -37.68%
Adjusted Per Share Value based on latest NOSH - 1,392,147
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 57.66 39.09 58.60 33.38 14.89 24.40 34.43 40.89%
EPS -1.30 -6.75 1.34 -1.41 -6.55 -4.58 -11.70 -76.79%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.8174 1.2192 1.2884 1.40 1.45 1.57 1.6495 -37.29%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.17 0.22 0.255 0.24 0.28 0.28 0.31 -
P/RPS 0.30 0.56 0.43 0.72 1.88 1.15 0.90 -51.82%
P/EPS -13.20 -3.26 19.03 -17.01 -4.27 -6.11 -2.65 190.81%
EY -7.58 -30.69 5.26 -5.88 -23.40 -16.37 -37.75 -65.60%
DY 0.00 0.00 3.92 0.00 0.00 0.00 3.23 -
P/NAPS 0.21 0.18 0.20 0.17 0.19 0.18 0.19 6.88%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 26/11/13 27/08/13 28/05/13 26/02/13 28/11/12 28/08/12 -
Price 0.165 0.21 0.235 0.29 0.265 0.28 0.29 -
P/RPS 0.29 0.54 0.40 0.87 1.78 1.15 0.84 -50.69%
P/EPS -12.81 -3.11 17.54 -20.55 -4.04 -6.11 -2.48 197.91%
EY -7.81 -32.15 5.70 -4.87 -24.72 -16.37 -40.35 -66.43%
DY 0.00 0.00 4.26 0.00 0.00 0.00 3.45 -
P/NAPS 0.20 0.17 0.18 0.21 0.18 0.18 0.18 7.25%

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