[LIONDIV] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -3.01%
YoY- -122.46%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,801,920 1,279,211 1,137,297 968,744 580,968 1,590,465 1,529,585 11.53%
PBT 27,016 -29,158 -60,566 -116,726 -116,480 263,031 169,801 -70.60%
Tax -25,492 -22,960 -27,401 -23,208 -19,368 -70,675 -61,624 -44.45%
NP 1,524 -52,118 -87,968 -139,934 -135,848 192,356 108,177 -94.15%
-
NP to SH 1,524 -52,118 -87,968 -139,934 -135,848 192,356 108,177 -94.15%
-
Tax Rate 94.36% - - - - 26.87% 36.29% -
Total Cost 1,800,396 1,331,329 1,225,265 1,108,678 716,816 1,398,109 1,421,408 17.04%
-
Net Worth 2,641,599 2,975,892 3,020,420 2,976,727 3,089,985 2,908,954 2,699,794 -1.44%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 13,906 - - - 13,918 - -
Div Payout % - 0.00% - - - 7.24% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 2,641,599 2,975,892 3,020,420 2,976,727 3,089,985 2,908,954 2,699,794 -1.44%
NOSH 1,270,000 1,390,603 1,391,898 1,390,993 1,391,885 1,391,844 1,391,646 -5.91%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.08% -4.07% -7.73% -14.44% -23.38% 12.09% 7.07% -
ROE 0.06% -1.75% -2.91% -4.70% -4.40% 6.61% 4.01% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 141.88 91.99 81.71 69.64 41.74 114.27 109.91 18.53%
EPS 0.12 -3.74 -6.32 -10.06 -9.76 13.82 7.77 -93.78%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.08 2.14 2.17 2.14 2.22 2.09 1.94 4.75%
Adjusted Per Share Value based on latest NOSH - 1,390,154
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 129.43 91.89 81.69 69.59 41.73 114.25 109.87 11.53%
EPS 0.11 -3.74 -6.32 -10.05 -9.76 13.82 7.77 -94.13%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.8975 2.1376 2.1696 2.1382 2.2196 2.0895 1.9393 -1.44%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.31 0.51 0.47 0.50 0.49 0.40 0.43 -
P/RPS 0.22 0.55 0.58 0.72 1.17 0.35 0.39 -31.70%
P/EPS 258.33 -13.61 -7.44 -4.97 -5.02 2.89 5.53 1194.04%
EY 0.39 -7.35 -13.45 -20.12 -19.92 34.55 18.08 -92.23%
DY 0.00 1.96 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 0.15 0.24 0.22 0.23 0.22 0.19 0.22 -22.51%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 25/08/11 25/05/11 23/02/11 29/11/10 25/08/10 25/05/10 -
Price 0.34 0.40 0.41 0.49 0.50 0.41 0.37 -
P/RPS 0.24 0.43 0.50 0.70 1.20 0.36 0.34 -20.70%
P/EPS 283.33 -10.67 -6.49 -4.87 -5.12 2.97 4.76 1420.70%
EY 0.35 -9.37 -15.41 -20.53 -19.52 33.71 21.01 -93.46%
DY 0.00 2.50 0.00 0.00 0.00 2.44 0.00 -
P/NAPS 0.16 0.19 0.19 0.23 0.23 0.20 0.19 -10.81%

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