[LIONDIV] YoY Annualized 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- 24.88%
YoY- -102.01%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 697,701 1,304,061 2,679,149 1,348,836 1,383,293 1,137,297 1,529,585 -12.25%
PBT -108,669 12,696 -370,026 -208,222 -103,573 -60,566 169,801 -
Tax -2,162 -548,597 -13,728 -24,676 -11,718 -27,401 -61,624 -42.75%
NP -110,832 -535,901 -383,754 -232,898 -115,292 -87,968 108,177 -
-
NP to SH -110,832 -327,633 -236,528 -232,898 -115,292 -87,968 108,177 -
-
Tax Rate - 4,321.02% - - - - 36.29% -
Total Cost 808,533 1,839,962 3,062,903 1,581,734 1,498,585 1,225,265 1,421,408 -8.96%
-
Net Worth 361,958 501,195 1,100,501 1,949,005 2,672,922 3,020,420 2,699,794 -28.43%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 361,958 501,195 1,100,501 1,949,005 2,672,922 3,020,420 2,699,794 -28.43%
NOSH 1,392,147 1,392,209 1,393,040 1,392,147 1,392,147 1,391,898 1,391,646 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -15.89% -41.09% -14.32% -17.27% -8.33% -7.73% 7.07% -
ROE -30.62% -65.37% -21.49% -11.95% -4.31% -2.91% 4.01% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 50.12 93.67 192.32 96.89 99.36 81.71 109.91 -12.25%
EPS -7.96 -23.53 -16.99 -16.73 -8.28 -6.32 7.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.36 0.79 1.40 1.92 2.17 1.94 -28.44%
Adjusted Per Share Value based on latest NOSH - 1,392,147
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 50.12 93.67 192.45 96.89 99.36 81.69 109.87 -12.25%
EPS -7.96 -23.53 -16.99 -16.73 -8.28 -6.32 7.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.36 0.7905 1.40 1.92 2.1696 1.9393 -28.43%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.06 0.10 0.16 0.24 0.34 0.47 0.43 -
P/RPS 0.12 0.11 0.08 0.25 0.34 0.58 0.39 -17.82%
P/EPS -0.75 -0.42 -0.94 -1.43 -4.11 -7.44 5.53 -
EY -132.69 -235.33 -106.12 -69.71 -24.36 -13.45 18.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.28 0.20 0.17 0.18 0.22 0.22 0.74%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 17/05/16 28/05/15 26/05/14 28/05/13 23/05/12 25/05/11 25/05/10 -
Price 0.05 0.10 0.16 0.29 0.31 0.41 0.37 -
P/RPS 0.10 0.11 0.08 0.30 0.31 0.50 0.34 -18.43%
P/EPS -0.63 -0.42 -0.94 -1.73 -3.74 -6.49 4.76 -
EY -159.22 -235.33 -106.12 -57.69 -26.71 -15.41 21.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.28 0.20 0.21 0.16 0.19 0.19 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