[LIONDIV] QoQ Quarter Result on 31-Mar-2015 [#3]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 39.19%
YoY- -10.08%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 121,943 283,263 230,626 369,962 232,790 375,294 720,990 -69.31%
PBT -38,971 -8,068 -138,982 17,791 -25,176 16,907 -587,350 -83.52%
Tax 544 -3,524 11,944 -142,241 -154,540 -114,667 22,255 -91.52%
NP -38,427 -11,592 -127,038 -124,450 -179,716 -97,760 -565,095 -83.25%
-
NP to SH -38,427 -11,592 62,725 -71,951 -118,316 -55,458 -518,807 -82.27%
-
Tax Rate - - - 799.51% - 678.22% - -
Total Cost 160,370 294,855 357,664 494,412 412,506 473,054 1,286,085 -74.94%
-
Net Worth 403,722 459,408 445,151 501,012 375,827 501,630 529,066 -16.45%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 403,722 459,408 445,151 501,012 375,827 501,630 529,066 -16.45%
NOSH 1,392,147 1,392,147 1,391,099 1,391,702 1,391,952 1,393,417 1,392,280 -0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -31.51% -4.09% -55.08% -33.64% -77.20% -26.05% -78.38% -
ROE -9.52% -2.52% 14.09% -14.36% -31.48% -11.06% -98.06% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 8.76 20.35 16.58 26.58 16.72 26.93 51.78 -69.31%
EPS -2.76 -0.83 4.51 -5.17 -8.50 -3.98 -37.27 -82.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.33 0.32 0.36 0.27 0.36 0.38 -16.44%
Adjusted Per Share Value based on latest NOSH - 1,391,702
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 8.76 20.35 16.57 26.57 16.72 26.96 51.79 -69.31%
EPS -2.76 -0.83 4.51 -5.17 -8.50 -3.98 -37.27 -82.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.33 0.3198 0.3599 0.27 0.3603 0.38 -16.44%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.07 0.075 0.085 0.10 0.095 0.145 0.155 -
P/RPS 0.80 0.37 0.51 0.38 0.57 0.54 0.30 91.95%
P/EPS -2.54 -9.01 1.89 -1.93 -1.12 -3.64 -0.42 230.85%
EY -39.43 -11.10 53.05 -51.70 -89.47 -27.45 -240.41 -69.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.27 0.28 0.35 0.40 0.41 -29.95%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 27/11/15 25/08/15 28/05/15 27/02/15 25/11/14 28/08/14 -
Price 0.05 0.08 0.08 0.10 0.115 0.11 0.165 -
P/RPS 0.57 0.39 0.48 0.38 0.69 0.41 0.32 46.78%
P/EPS -1.81 -9.61 1.77 -1.93 -1.35 -2.76 -0.44 156.07%
EY -55.21 -10.41 56.36 -51.70 -73.91 -36.18 -225.84 -60.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.24 0.25 0.28 0.43 0.31 0.43 -46.04%

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