[LIONDIV] YoY Cumulative 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- 4.27%
YoY- 3470.05%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,358,970 1,056,642 653,997 650,563 245,521 207,113 228,790 34.55%
PBT 103,399 577,876 39,754 452,484 28,025 20,297 24,328 27.25%
Tax -25,526 -27,387 -11,852 -24,007 -16,023 -12,025 -13,847 10.72%
NP 77,873 550,489 27,902 428,477 12,002 8,272 10,481 39.66%
-
NP to SH 42,381 528,590 26,479 428,477 12,002 8,272 10,481 26.20%
-
Tax Rate 24.69% 4.74% 29.81% 5.31% 57.17% 59.25% 56.92% -
Total Cost 1,281,097 506,153 626,095 222,086 233,519 198,841 218,309 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 1.62% 21.73% 2.40% 44.10% 2.49% 1.72% 1.84% -
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 184.38 152.88 130.41 139.93 70.37 59.34 65.71 18.75%
EPS 5.75 76.48 5.28 92.16 3.44 2.37 3.01 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 97.62 75.90 46.98 46.73 17.64 14.88 16.43 34.56%
EPS 3.04 37.97 1.90 30.78 0.86 0.59 0.75 26.25%
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 6.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 201.74 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.50 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 1.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 33.57 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 2.98 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 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