[LIONDIV] YoY Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -28.27%
YoY- 32.76%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,529,585 1,329,661 1,968,158 5,121,369 3,389,742 2,977,054 540,106 18.93%
PBT 169,801 -344,680 157,673 1,108,144 760,564 791,836 548,124 -17.73%
Tax -61,624 -10,376 -37,336 -127,134 -73,800 -99,924 -32,870 11.03%
NP 108,177 -355,056 120,337 981,009 686,764 691,912 515,253 -22.89%
-
NP to SH 108,177 -355,060 72,982 847,302 638,221 691,912 515,253 -22.89%
-
Tax Rate 36.29% - 23.68% 11.47% 9.70% 12.62% 6.00% -
Total Cost 1,421,408 1,684,717 1,847,821 4,140,360 2,702,978 2,285,142 24,853 96.22%
-
Net Worth 2,699,794 3,229,505 1,977,023 2,542,462 1,631,291 1,063,841 686,772 25.61%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - 30,742 - - -
Div Payout % - - - - 4.82% - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 2,699,794 3,229,505 1,977,023 2,542,462 1,631,291 1,063,841 686,772 25.61%
NOSH 1,391,646 1,392,028 737,695 692,768 576,428 479,207 348,615 25.93%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.07% -26.70% 6.11% 19.16% 20.26% 23.24% 95.40% -
ROE 4.01% -10.99% 3.69% 33.33% 39.12% 65.04% 75.03% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 109.91 95.52 266.80 739.26 588.06 621.25 154.93 -5.55%
EPS 7.77 -25.51 9.89 122.31 110.72 144.39 147.80 -38.78%
DPS 0.00 0.00 0.00 0.00 5.33 0.00 0.00 -
NAPS 1.94 2.32 2.68 3.67 2.83 2.22 1.97 -0.25%
Adjusted Per Share Value based on latest NOSH - 694,411
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 109.87 95.51 141.38 367.88 243.49 213.85 38.80 18.93%
EPS 7.77 -25.50 5.24 60.86 45.84 49.70 37.01 -22.89%
DPS 0.00 0.00 0.00 0.00 2.21 0.00 0.00 -
NAPS 1.9393 2.3198 1.4201 1.8263 1.1718 0.7642 0.4933 25.61%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 - - - - -
Price 0.43 0.24 1.24 0.00 0.00 0.00 0.00 -
P/RPS 0.39 0.25 0.46 0.00 0.00 0.00 0.00 -
P/EPS 5.53 -0.94 12.53 0.00 0.00 0.00 0.00 -
EY 18.08 -106.28 7.98 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 0.22 0.10 0.46 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 28/05/09 29/05/08 22/05/07 23/05/06 25/05/05 20/05/04 -
Price 0.37 0.61 1.24 0.00 0.00 0.00 0.00 -
P/RPS 0.34 0.64 0.46 0.00 0.00 0.00 0.00 -
P/EPS 4.76 -2.39 12.53 0.00 0.00 0.00 0.00 -
EY 21.01 -41.81 7.98 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 0.19 0.26 0.46 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