[LIONDIV] YoY Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 317.08%
YoY- 3470.05%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 5,435,880 4,226,568 2,615,988 2,602,252 982,084 828,452 915,160 34.55%
PBT 413,596 2,311,504 159,016 1,809,936 112,100 81,188 97,312 27.25%
Tax -102,104 -109,548 -47,408 -96,028 -64,092 -48,100 -55,388 10.72%
NP 311,492 2,201,956 111,608 1,713,908 48,008 33,088 41,924 39.66%
-
NP to SH 169,524 2,114,360 105,916 1,713,908 48,008 33,088 41,924 26.20%
-
Tax Rate 24.69% 4.74% 29.81% 5.31% 57.17% 59.25% 56.92% -
Total Cost 5,124,388 2,024,612 2,504,380 888,344 934,076 795,364 873,236 34.28%
-
Net Worth 2,623,936 2,432,840 1,103,291 971,697 481,475 481,660 571,057 28.92%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 2,623,936 2,432,840 1,103,291 971,697 481,475 481,660 571,057 28.92%
NOSH 737,060 691,147 501,496 464,927 348,895 349,029 348,205 13.30%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 5.73% 52.10% 4.27% 65.86% 4.89% 3.99% 4.58% -
ROE 6.46% 86.91% 9.60% 176.38% 9.97% 6.87% 7.34% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 737.51 611.53 521.64 559.71 281.48 237.36 262.82 18.75%
EPS 23.00 305.92 21.12 368.64 13.76 9.48 12.04 11.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.56 3.52 2.20 2.09 1.38 1.38 1.64 13.78%
Adjusted Per Share Value based on latest NOSH - 464,927
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 390.47 303.60 187.91 186.92 70.54 59.51 65.74 34.55%
EPS 12.18 151.88 7.61 123.11 3.45 2.38 3.01 26.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8848 1.7475 0.7925 0.698 0.3459 0.346 0.4102 28.92%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 - - - - - - -
Price 11.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 50.43 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 1.98 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.26 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 24/11/06 16/11/05 24/11/04 20/11/03 26/11/02 28/11/01 -
Price 1.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.39 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 11.92 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.00 0.00 0.00 0.00 0.00 0.00 -

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