[LIONDIV] YoY Quarter Result on 31-Dec-2013 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 80.74%
YoY- 80.16%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 129,227 121,943 232,790 802,661 207,348 402,618 339,130 -14.84%
PBT -10,630 -38,971 -25,176 -29,429 -87,283 -5,516 -29,243 -15.50%
Tax -7,199 544 -154,540 -4,193 -3,921 -4,480 -6,762 1.04%
NP -17,829 -38,427 -179,716 -33,622 -91,204 -9,996 -36,005 -11.04%
-
NP to SH -17,829 -38,427 -118,316 -18,096 -91,204 -9,996 -36,005 -11.04%
-
Tax Rate - - - - - - - -
Total Cost 147,056 160,370 412,506 836,283 298,552 412,614 375,135 -14.43%
-
Net Worth -431,565 403,722 375,827 1,137,967 2,018,613 2,853,901 2,974,930 -
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth -431,565 403,722 375,827 1,137,967 2,018,613 2,853,901 2,974,930 -
NOSH 1,392,147 1,392,147 1,391,952 1,404,897 1,392,147 1,392,147 1,390,154 0.02%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -13.80% -31.51% -77.20% -4.19% -43.99% -2.48% -10.62% -
ROE 0.00% -9.52% -31.48% -1.59% -4.52% -0.35% -1.21% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 9.28 8.76 16.72 57.13 14.89 28.92 24.40 -14.86%
EPS -1.28 -2.76 -8.50 -1.30 -6.55 -0.72 -2.59 -11.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.31 0.29 0.27 0.81 1.45 2.05 2.14 -
Adjusted Per Share Value based on latest NOSH - 1,404,897
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 9.28 8.76 16.72 57.66 14.89 28.92 24.36 -14.84%
EPS -1.28 -2.76 -8.50 -1.30 -6.55 -0.72 -2.59 -11.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.31 0.29 0.27 0.8174 1.45 2.05 2.1369 -
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.03 0.07 0.095 0.17 0.28 0.34 0.50 -
P/RPS 0.32 0.80 0.57 0.30 1.88 1.18 2.05 -26.60%
P/EPS -2.34 -2.54 -1.12 -13.20 -4.27 -47.35 -19.31 -29.63%
EY -42.69 -39.43 -89.47 -7.58 -23.40 -2.11 -5.18 42.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.24 0.35 0.21 0.19 0.17 0.23 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 27/02/15 27/02/14 26/02/13 21/02/12 23/02/11 -
Price 0.05 0.05 0.115 0.165 0.265 0.38 0.49 -
P/RPS 0.54 0.57 0.69 0.29 1.78 1.31 2.01 -19.65%
P/EPS -3.90 -1.81 -1.35 -12.81 -4.04 -52.92 -18.92 -23.12%
EY -25.61 -55.21 -73.91 -7.81 -24.72 -1.89 -5.29 30.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.17 0.43 0.20 0.18 0.19 0.23 -

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