[LIONDIV] YoY Quarter Result on 31-Mar-2007 [#3]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -27.68%
YoY- 110.35%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 403,965 150,457 55,219 1,405,797 924,082 796,925 35,580 49.89%
PBT 132,702 -293,818 8,946 116,102 64,564 72,218 383,446 -16.20%
Tax -20,117 -2,784 -1,844 -30,402 -19,306 -25,495 -7,181 18.72%
NP 112,585 -296,602 7,102 85,700 45,258 46,723 376,265 -18.20%
-
NP to SH 112,585 -296,605 7,102 44,859 21,326 46,723 376,265 -18.20%
-
Tax Rate 15.16% - 20.61% 26.19% 29.90% 35.30% 1.87% -
Total Cost 291,380 447,059 48,117 1,320,097 878,824 750,202 -340,685 -
-
Net Worth 2,699,813 3,229,111 1,982,641 2,548,491 1,886,018 1,081,596 686,971 25.60%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 2,699,813 3,229,111 1,982,641 2,548,491 1,886,018 1,081,596 686,971 25.60%
NOSH 1,391,656 1,391,858 739,791 694,411 666,437 487,205 348,716 25.93%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 27.87% -197.13% 12.86% 6.10% 4.90% 5.86% 1,057.52% -
ROE 4.17% -9.19% 0.36% 1.76% 1.13% 4.32% 54.77% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 29.03 10.81 7.46 202.44 138.66 163.57 10.20 19.03%
EPS 8.09 -21.31 0.96 6.46 3.20 9.59 107.90 -35.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 2.32 2.68 3.67 2.83 2.22 1.97 -0.25%
Adjusted Per Share Value based on latest NOSH - 694,411
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 29.02 10.81 3.97 100.98 66.38 57.24 2.56 49.85%
EPS 8.09 -21.31 0.51 3.22 1.53 3.36 27.03 -18.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9393 2.3195 1.4242 1.8306 1.3548 0.7769 0.4935 25.60%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 - - - - -
Price 0.43 0.24 1.24 0.00 0.00 0.00 0.00 -
P/RPS 1.48 2.22 16.61 0.00 0.00 0.00 0.00 -
P/EPS 5.32 -1.13 129.17 0.00 0.00 0.00 0.00 -
EY 18.81 -88.79 0.77 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 0.22 0.10 0.46 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 28/05/09 29/05/08 22/05/07 23/05/06 25/05/05 20/05/04 -
Price 0.37 0.61 1.24 0.00 0.00 0.00 0.00 -
P/RPS 1.27 5.64 16.61 0.00 0.00 0.00 0.00 -
P/EPS 4.57 -2.86 129.17 0.00 0.00 0.00 0.00 -
EY 21.86 -34.93 0.77 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 0.19 0.26 0.46 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