[LIONDIV] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 9.28%
YoY- 36.45%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 2,009,362 1,346,852 544,191 2,852,691 1,011,627 546,972 339,624 227.47%
PBT -277,520 -167,476 -138,047 -233,762 -156,167 -146,860 -59,577 179.18%
Tax -10,296 -9,139 -4,946 11,223 -18,507 -8,166 -4,245 80.61%
NP -287,816 -176,615 -142,993 -222,539 -174,674 -155,026 -63,822 173.20%
-
NP to SH -177,396 -112,035 -93,939 -158,456 -174,674 -155,026 -63,822 97.81%
-
Tax Rate - - - - - - - -
Total Cost 2,297,178 1,523,467 687,184 3,075,230 1,186,301 701,998 403,446 219.20%
-
Net Worth 1,100,501 1,127,880 1,697,278 1,796,197 1,949,005 2,018,613 2,185,670 -36.73%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 13,924 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,100,501 1,127,880 1,697,278 1,796,197 1,949,005 2,018,613 2,185,670 -36.73%
NOSH 1,393,040 1,392,444 1,391,212 1,392,401 1,392,147 1,392,147 1,392,147 0.04%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -14.32% -13.11% -26.28% -7.80% -17.27% -28.34% -18.79% -
ROE -16.12% -9.93% -5.53% -8.82% -8.96% -7.68% -2.92% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 144.24 96.73 39.12 204.88 72.67 39.29 24.40 227.29%
EPS -12.74 -8.05 -6.75 -11.38 -12.55 -11.14 -4.58 97.91%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.79 0.81 1.22 1.29 1.40 1.45 1.57 -36.76%
Adjusted Per Share Value based on latest NOSH - 1,390,463
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 144.34 96.75 39.09 204.91 72.67 39.29 24.40 227.44%
EPS -12.74 -8.05 -6.75 -11.38 -12.55 -11.14 -4.58 97.91%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.7905 0.8102 1.2192 1.2902 1.40 1.45 1.57 -36.73%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.16 0.17 0.22 0.255 0.24 0.28 0.28 -
P/RPS 0.11 0.18 0.56 0.12 0.33 0.71 1.15 -79.11%
P/EPS -1.26 -2.11 -3.26 -2.24 -1.91 -2.51 -6.11 -65.12%
EY -79.59 -47.33 -30.69 -44.63 -52.28 -39.77 -16.37 187.27%
DY 0.00 0.00 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.18 0.20 0.17 0.19 0.18 7.28%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 27/02/14 26/11/13 27/08/13 28/05/13 26/02/13 28/11/12 -
Price 0.16 0.165 0.21 0.235 0.29 0.265 0.28 -
P/RPS 0.11 0.17 0.54 0.11 0.40 0.67 1.15 -79.11%
P/EPS -1.26 -2.05 -3.11 -2.07 -2.31 -2.38 -6.11 -65.12%
EY -79.59 -48.76 -32.15 -48.43 -43.27 -42.02 -16.37 187.27%
DY 0.00 0.00 0.00 4.26 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.17 0.18 0.21 0.18 0.18 7.28%

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