[LIONDIV] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -188.34%
YoY- -378.39%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,011,627 546,972 339,624 1,516,718 1,037,470 853,098 450,480 71.40%
PBT -156,167 -146,860 -59,577 -231,288 -77,680 1,238 6,754 -
Tax -18,507 -8,166 -4,245 -18,041 -8,789 -10,853 -6,373 103.41%
NP -174,674 -155,026 -63,822 -249,329 -86,469 -9,615 381 -
-
NP to SH -174,674 -155,026 -63,822 -249,329 -86,469 -9,615 381 -
-
Tax Rate - - - - - 876.66% 94.36% -
Total Cost 1,186,301 701,998 403,446 1,766,047 1,123,939 862,713 450,099 90.69%
-
Net Worth 1,949,005 2,018,613 2,185,670 2,296,705 2,672,922 2,853,901 2,641,599 -18.33%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 13,919 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,949,005 2,018,613 2,185,670 2,296,705 2,672,922 2,853,901 2,641,599 -18.33%
NOSH 1,392,147 1,392,147 1,392,147 1,391,942 1,392,147 1,392,147 1,270,000 6.30%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -17.27% -28.34% -18.79% -16.44% -8.33% -1.13% 0.08% -
ROE -8.96% -7.68% -2.92% -10.86% -3.23% -0.34% 0.01% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 72.67 39.29 24.40 108.96 74.52 61.28 35.47 61.24%
EPS -12.55 -11.14 -4.58 -17.91 -6.21 -0.69 0.03 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.40 1.45 1.57 1.65 1.92 2.05 2.08 -23.17%
Adjusted Per Share Value based on latest NOSH - 1,391,682
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 72.67 39.29 24.40 108.95 74.52 61.28 32.36 71.40%
EPS -12.55 -11.14 -4.58 -17.91 -6.21 -0.69 0.03 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.40 1.45 1.57 1.6498 1.92 2.05 1.8975 -18.33%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.24 0.28 0.28 0.31 0.34 0.34 0.31 -
P/RPS 0.33 0.71 1.15 0.28 0.46 0.55 0.87 -47.56%
P/EPS -1.91 -2.51 -6.11 -1.73 -5.47 -49.23 1,033.33 -
EY -52.28 -39.77 -16.37 -57.78 -18.27 -2.03 0.10 -
DY 0.00 0.00 0.00 3.23 0.00 0.00 0.00 -
P/NAPS 0.17 0.19 0.18 0.19 0.18 0.17 0.15 8.69%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 26/02/13 28/11/12 28/08/12 23/05/12 21/02/12 23/11/11 -
Price 0.29 0.265 0.28 0.29 0.31 0.38 0.34 -
P/RPS 0.40 0.67 1.15 0.27 0.42 0.62 0.96 -44.18%
P/EPS -2.31 -2.38 -6.11 -1.62 -4.99 -55.02 1,133.33 -
EY -43.27 -42.02 -16.37 -61.77 -20.04 -1.82 0.09 -
DY 0.00 0.00 0.00 3.45 0.00 0.00 0.00 -
P/NAPS 0.21 0.18 0.18 0.18 0.16 0.19 0.16 19.85%

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