[LIONDIV] YoY Quarter Result on 31-Dec-2007 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -87.6%
YoY- -91.53%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 339,130 394,414 401,929 61,930 1,378,588 964,228 785,303 -13.05%
PBT -29,243 96,052 -30,057 5,910 137,130 466,105 69,175 -
Tax -6,762 -16,839 -2,727 -632 -37,562 -24,192 -25,441 -19.80%
NP -36,005 79,213 -32,784 5,278 99,568 441,913 43,734 -
-
NP to SH -36,005 79,213 -32,784 5,254 62,028 430,861 43,734 -
-
Tax Rate - 17.53% - 10.69% 27.39% 5.19% 36.78% -
Total Cost 375,135 315,201 434,713 56,652 1,279,020 522,315 741,569 -10.73%
-
Net Worth 2,974,930 2,478,016 3,808,524 2,005,400 2,512,964 1,995,767 1,029,035 19.34%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - 22,487 - -
Div Payout % - - - - - 5.22% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 2,974,930 2,478,016 3,808,524 2,005,400 2,512,964 1,995,767 1,029,035 19.34%
NOSH 1,390,154 1,392,144 1,395,063 740,000 692,276 562,188 485,393 19.15%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -10.62% 20.08% -8.16% 8.52% 7.22% 45.83% 5.57% -
ROE -1.21% 3.20% -0.86% 0.26% 2.47% 21.59% 4.25% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 24.40 28.33 28.81 8.37 199.14 171.51 161.79 -27.03%
EPS -2.59 5.69 -2.35 0.71 8.96 76.64 9.01 -
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.14 1.78 2.73 2.71 3.63 3.55 2.12 0.15%
Adjusted Per Share Value based on latest NOSH - 740,000
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 24.36 28.33 28.87 4.45 99.03 69.26 56.41 -13.05%
EPS -2.59 5.69 -2.35 0.38 4.46 30.95 3.14 -
DPS 0.00 0.00 0.00 0.00 0.00 1.62 0.00 -
NAPS 2.1369 1.78 2.7357 1.4405 1.8051 1.4336 0.7392 19.34%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 - - - -
Price 0.50 0.42 0.35 1.92 0.00 0.00 0.00 -
P/RPS 2.05 1.48 1.21 22.94 0.00 0.00 0.00 -
P/EPS -19.31 7.38 -14.89 270.42 0.00 0.00 0.00 -
EY -5.18 13.55 -6.71 0.37 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.13 0.71 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 24/02/10 26/02/09 26/02/08 26/02/07 23/02/06 21/02/05 -
Price 0.49 0.45 0.29 1.47 0.00 0.00 0.00 -
P/RPS 2.01 1.59 1.01 17.56 0.00 0.00 0.00 -
P/EPS -18.92 7.91 -12.34 207.04 0.00 0.00 0.00 -
EY -5.29 12.64 -8.10 0.48 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.11 0.54 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