[LIONDIV] YoY Quarter Result on 30-Jun-2011 [#4]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 247.23%
YoY- -87.54%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 720,990 815,843 479,248 426,238 443,276 251,569 140,717 31.28%
PBT -587,350 116,067 -153,608 16,267 135,680 -318,196 -321 249.52%
Tax 22,255 -32,250 -9,252 -2,409 -24,457 -39,243 -343 -
NP -565,095 83,817 -162,860 13,858 111,223 -357,439 -664 207.68%
-
NP to SH -518,807 18,634 -162,860 13,858 111,223 -357,213 -1,982 152.81%
-
Tax Rate - 27.79% - 14.81% 18.03% - - -
Total Cost 1,286,085 732,026 642,108 412,380 332,053 609,008 141,381 44.45%
-
Net Worth 529,066 1,793,698 2,296,276 2,801,666 2,909,253 2,547,258 1,964,717 -19.63%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - 13,904 13,916 14,008 13,919 13,919 7,331 -
Div Payout % - 74.62% 0.00% 101.08% 12.52% 0.00% 0.00% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 529,066 1,793,698 2,296,276 2,801,666 2,909,253 2,547,258 1,964,717 -19.63%
NOSH 1,392,280 1,390,463 1,391,682 1,400,833 1,391,987 1,391,944 733,103 11.27%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -78.38% 10.27% -33.98% 3.25% 25.09% -142.08% -0.47% -
ROE -98.06% 1.04% -7.09% 0.49% 3.82% -14.02% -0.10% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 51.78 58.67 34.44 30.43 31.84 18.07 19.19 17.98%
EPS -37.27 1.34 -11.70 1.00 7.99 -25.66 -0.27 127.24%
DPS 0.00 1.00 1.00 1.00 1.00 1.00 1.00 -
NAPS 0.38 1.29 1.65 2.00 2.09 1.83 2.68 -27.77%
Adjusted Per Share Value based on latest NOSH - 1,400,833
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 51.79 58.60 34.43 30.62 31.84 18.07 10.11 31.27%
EPS -37.27 1.34 -11.70 1.00 7.99 -25.66 -0.14 153.52%
DPS 0.00 1.00 1.00 1.01 1.00 1.00 0.53 -
NAPS 0.38 1.2884 1.6495 2.0125 2.0898 1.8297 1.4113 -19.63%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.155 0.255 0.31 0.51 0.40 0.56 1.26 -
P/RPS 0.30 0.43 0.90 1.68 1.26 3.10 6.56 -40.18%
P/EPS -0.42 19.03 -2.65 51.55 5.01 -2.18 -466.05 -68.90%
EY -240.41 5.26 -37.75 1.94 19.98 -45.83 -0.21 223.26%
DY 0.00 3.92 3.23 1.96 2.50 1.79 0.79 -
P/NAPS 0.41 0.20 0.19 0.26 0.19 0.31 0.47 -2.24%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 27/08/13 28/08/12 25/08/11 25/08/10 27/08/09 28/08/08 -
Price 0.165 0.235 0.29 0.40 0.41 0.56 0.83 -
P/RPS 0.32 0.40 0.84 1.31 1.29 3.10 4.32 -35.18%
P/EPS -0.44 17.54 -2.48 40.43 5.13 -2.18 -307.00 -66.40%
EY -225.84 5.70 -40.35 2.47 19.49 -45.83 -0.33 196.70%
DY 0.00 4.26 3.45 2.50 2.44 1.79 1.20 -
P/NAPS 0.43 0.18 0.18 0.20 0.20 0.31 0.31 5.60%

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