[LIONDIV] QoQ Cumulative Quarter Result on 30-Jun-2008 [#4]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -3.62%
YoY- -91.27%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 997,246 846,789 444,860 1,616,836 1,476,119 1,420,900 1,358,970 -18.62%
PBT -258,510 35,308 65,365 117,934 118,255 109,309 103,399 -
Tax -7,782 -4,998 -2,271 -28,345 -28,002 -26,158 -25,526 -54.66%
NP -266,292 30,310 63,094 89,589 90,253 83,151 77,873 -
-
NP to SH -266,295 30,310 63,094 52,755 54,737 47,635 42,381 -
-
Tax Rate - 14.16% 3.47% 24.03% 23.68% 23.93% 24.69% -
Total Cost 1,263,538 816,479 381,766 1,527,247 1,385,866 1,337,749 1,281,097 -0.91%
-
Net Worth 3,229,505 3,795,701 2,049,080 1,982,549 1,977,023 1,998,310 2,623,936 14.83%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - 7,370 - - - -
Div Payout % - - - 13.97% - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 3,229,505 3,795,701 2,049,080 1,982,549 1,977,023 1,998,310 2,623,936 14.83%
NOSH 1,392,028 1,390,366 737,079 737,007 737,695 737,383 737,060 52.73%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -26.70% 3.58% 14.18% 5.54% 6.11% 5.85% 5.73% -
ROE -8.25% 0.80% 3.08% 2.66% 2.77% 2.38% 1.62% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 71.64 60.90 60.35 219.38 200.10 192.69 184.38 -46.72%
EPS -19.13 2.18 8.56 7.16 7.42 6.46 5.75 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.32 2.73 2.78 2.69 2.68 2.71 3.56 -24.81%
Adjusted Per Share Value based on latest NOSH - 733,103
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 71.63 60.83 31.95 116.14 106.03 102.07 97.62 -18.63%
EPS -19.13 2.18 4.53 3.79 3.93 3.42 3.04 -
DPS 0.00 0.00 0.00 0.53 0.00 0.00 0.00 -
NAPS 2.3198 2.7265 1.4719 1.4241 1.4201 1.4354 1.8848 14.83%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.24 0.35 0.55 1.26 1.24 1.92 11.60 -
P/RPS 0.34 0.57 0.91 0.57 0.62 1.00 6.29 -85.67%
P/EPS -1.25 16.06 6.43 17.60 16.71 29.72 201.74 -
EY -79.71 6.23 15.56 5.68 5.98 3.36 0.50 -
DY 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
P/NAPS 0.10 0.13 0.20 0.47 0.46 0.71 3.26 -90.18%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 26/02/09 18/11/08 28/08/08 29/05/08 26/02/08 30/11/07 -
Price 0.61 0.29 0.36 0.83 1.24 1.47 1.93 -
P/RPS 0.85 0.48 0.60 0.38 0.62 0.76 1.05 -13.12%
P/EPS -3.19 13.30 4.21 11.60 16.71 22.76 33.57 -
EY -31.36 7.52 23.78 8.62 5.98 4.39 2.98 -
DY 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
P/NAPS 0.26 0.11 0.13 0.31 0.46 0.54 0.54 -38.54%

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