[LIONDIV] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -44.13%
YoY- 29.14%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,486,448 1,693,578 2,841,800 4,870,460 3,236,450 2,871,732 739,000 12.34%
PBT -10,702 70,616 218,618 1,430,012 1,011,718 1,043,318 55,294 -
Tax -52,202 -9,996 -52,316 -129,898 -72,088 -98,896 -34,944 6.91%
NP -62,904 60,620 166,302 1,300,114 939,630 944,422 20,350 -
-
NP to SH -62,904 60,620 95,270 1,181,236 914,680 944,422 20,350 -
-
Tax Rate - 14.16% 23.93% 9.08% 7.13% 9.48% 63.20% -
Total Cost 1,549,352 1,632,958 2,675,498 3,570,346 2,296,820 1,927,310 718,650 13.64%
-
Net Worth 2,477,192 3,795,701 1,998,310 2,511,354 1,888,296 1,007,332 480,873 31.38%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - 42,553 - - -
Div Payout % - - - - 4.65% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 2,477,192 3,795,701 1,998,310 2,511,354 1,888,296 1,007,332 480,873 31.38%
NOSH 1,391,681 1,390,366 737,383 691,833 531,914 475,156 348,458 25.93%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -4.23% 3.58% 5.85% 26.69% 29.03% 32.89% 2.75% -
ROE -2.54% 1.60% 4.77% 47.04% 48.44% 93.75% 4.23% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 106.81 121.81 385.39 703.99 608.45 604.38 212.08 -10.79%
EPS -4.52 4.36 12.92 170.74 171.96 198.76 5.84 -
DPS 0.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.78 2.73 2.71 3.63 3.55 2.12 1.38 4.32%
Adjusted Per Share Value based on latest NOSH - 692,276
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 106.77 121.65 204.13 349.85 232.48 206.28 53.08 12.34%
EPS -4.52 4.35 6.84 84.85 65.70 67.84 1.46 -
DPS 0.00 0.00 0.00 0.00 3.06 0.00 0.00 -
NAPS 1.7794 2.7265 1.4354 1.8039 1.3564 0.7236 0.3454 31.38%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 - - - - -
Price 0.42 0.35 1.92 0.00 0.00 0.00 0.00 -
P/RPS 0.39 0.29 0.50 0.00 0.00 0.00 0.00 -
P/EPS -9.29 8.03 14.86 0.00 0.00 0.00 0.00 -
EY -10.76 12.46 6.73 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 0.24 0.13 0.71 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 26/02/09 26/02/08 26/02/07 23/02/06 21/02/05 26/02/04 -
Price 0.45 0.29 1.47 0.00 0.00 0.00 0.00 -
P/RPS 0.42 0.24 0.38 0.00 0.00 0.00 0.00 -
P/EPS -9.96 6.65 11.38 0.00 0.00 0.00 0.00 -
EY -10.04 15.03 8.79 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 0.25 0.11 0.54 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