[LIONDIV] YoY Cumulative 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- 11.73%
YoY- 29.14%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 743,224 846,789 1,420,900 2,435,230 1,618,225 1,435,866 369,500 12.34%
PBT -5,351 35,308 109,309 715,006 505,859 521,659 27,647 -
Tax -26,101 -4,998 -26,158 -64,949 -36,044 -49,448 -17,472 6.91%
NP -31,452 30,310 83,151 650,057 469,815 472,211 10,175 -
-
NP to SH -31,452 30,310 47,635 590,618 457,340 472,211 10,175 -
-
Tax Rate - 14.16% 23.93% 9.08% 7.13% 9.48% 63.20% -
Total Cost 774,676 816,479 1,337,749 1,785,173 1,148,410 963,655 359,325 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 - - - - 21,276 - - -
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 -1.27% 0.80% 2.38% 23.52% 24.22% 46.88% 2.12% -
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 53.40 60.90 192.69 352.00 304.23 302.19 106.04 -10.79%
EPS -2.26 2.18 6.46 85.37 85.98 99.38 2.92 -
DPS 0.00 0.00 0.00 0.00 4.00 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 53.39 60.83 102.07 174.93 116.24 103.14 26.54 12.34%
EPS -2.26 2.18 3.42 42.42 32.85 33.92 0.73 -
DPS 0.00 0.00 0.00 0.00 1.53 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 0.79 0.57 1.00 0.00 0.00 0.00 0.00 -
P/EPS -18.58 16.06 29.72 0.00 0.00 0.00 0.00 -
EY -5.38 6.23 3.36 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 0.84 0.48 0.76 0.00 0.00 0.00 0.00 -
P/EPS -19.91 13.30 22.76 0.00 0.00 0.00 0.00 -
EY -5.02 7.52 4.39 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