[LIONDIV] YoY Quarter Result on 30-Jun-2003 [#4]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 21.7%
YoY- 80.67%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 825,237 495,947 348,080 181,336 173,629 195,571 232,801 23.46%
PBT 35,618 3,431 32,899 13,677 -6,410 -9,620 -33,609 -
Tax -22,762 28,330 -8,404 -15,084 6,410 9,620 33,609 -
NP 12,856 31,761 24,495 -1,407 0 0 0 -
-
NP to SH -7,791 37,590 24,495 -1,407 -7,278 -13,470 -38,134 -23.24%
-
Tax Rate 63.91% -825.71% 25.54% 110.29% - - - -
Total Cost 812,381 464,186 323,585 182,743 173,629 195,571 232,801 23.14%
-
Net Worth 1,876,636 980,373 384,744 464,645 550,202 561,670 560,819 22.28%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 33,511 29,411 19,237 173 174 174 174 140.21%
Div Payout % 0.00% 78.24% 78.54% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,876,636 980,373 384,744 464,645 550,202 561,670 560,819 22.28%
NOSH 670,227 490,186 384,744 346,749 348,229 348,863 348,334 11.51%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.56% 6.40% 7.04% -0.78% 0.00% 0.00% 0.00% -
ROE -0.42% 3.83% 6.37% -0.30% -1.32% -2.40% -6.80% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 123.13 101.18 90.47 52.30 49.86 56.06 66.83 10.71%
EPS -1.15 7.67 6.36 -0.40 -2.09 -3.87 -10.95 -31.30%
DPS 5.00 6.00 5.00 0.05 0.05 0.05 0.05 115.36%
NAPS 2.80 2.00 1.00 1.34 1.58 1.61 1.61 9.65%
Adjusted Per Share Value based on latest NOSH - 346,749
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 59.28 35.62 25.00 13.03 12.47 14.05 16.72 23.47%
EPS -0.56 2.70 1.76 -0.10 -0.52 -0.97 -2.74 -23.24%
DPS 2.41 2.11 1.38 0.01 0.01 0.01 0.01 149.35%
NAPS 1.348 0.7042 0.2764 0.3338 0.3952 0.4035 0.4028 22.29%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 15/08/06 16/08/05 17/08/04 26/08/03 21/08/02 29/08/01 29/08/00 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 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 0.00 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