[LIONDIV] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -117.66%
YoY- 69.31%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,279,211 852,973 484,372 145,242 1,590,465 1,147,189 743,224 43.76%
PBT -29,158 -45,425 -58,363 -29,120 263,031 127,351 -5,351 210.62%
Tax -22,960 -20,551 -11,604 -4,842 -70,675 -46,218 -26,101 -8.21%
NP -52,118 -65,976 -69,967 -33,962 192,356 81,133 -31,452 40.16%
-
NP to SH -52,118 -65,976 -69,967 -33,962 192,356 81,133 -31,452 40.16%
-
Tax Rate - - - - 26.87% 36.29% - -
Total Cost 1,331,329 918,949 554,339 179,204 1,398,109 1,066,056 774,676 43.61%
-
Net Worth 2,975,892 3,020,420 2,976,727 3,089,985 2,908,954 2,699,794 2,477,192 13.04%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 13,906 - - - 13,918 - - -
Div Payout % 0.00% - - - 7.24% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 2,975,892 3,020,420 2,976,727 3,089,985 2,908,954 2,699,794 2,477,192 13.04%
NOSH 1,390,603 1,391,898 1,390,993 1,391,885 1,391,844 1,391,646 1,391,681 -0.05%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -4.07% -7.73% -14.44% -23.38% 12.09% 7.07% -4.23% -
ROE -1.75% -2.18% -2.35% -1.10% 6.61% 3.01% -1.27% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 91.99 61.28 34.82 10.43 114.27 82.43 53.40 43.84%
EPS -3.74 -4.74 -5.03 -2.44 13.82 5.83 -2.26 40.03%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.14 2.17 2.14 2.22 2.09 1.94 1.78 13.10%
Adjusted Per Share Value based on latest NOSH - 1,391,885
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 91.89 61.27 34.79 10.43 114.25 82.40 53.39 43.75%
EPS -3.74 -4.74 -5.03 -2.44 13.82 5.83 -2.26 40.03%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.1376 2.1696 2.1382 2.2196 2.0895 1.9393 1.7794 13.04%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.51 0.47 0.50 0.49 0.40 0.43 0.42 -
P/RPS 0.55 0.77 1.44 4.70 0.35 0.52 0.79 -21.50%
P/EPS -13.61 -9.92 -9.94 -20.08 2.89 7.38 -18.58 -18.78%
EY -7.35 -10.09 -10.06 -4.98 34.55 13.56 -5.38 23.19%
DY 1.96 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.24 0.22 0.23 0.22 0.19 0.22 0.24 0.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 25/05/11 23/02/11 29/11/10 25/08/10 25/05/10 24/02/10 -
Price 0.40 0.41 0.49 0.50 0.41 0.37 0.45 -
P/RPS 0.43 0.67 1.41 4.79 0.36 0.45 0.84 -36.08%
P/EPS -10.67 -8.65 -9.74 -20.49 2.97 6.35 -19.91 -34.09%
EY -9.37 -11.56 -10.27 -4.88 33.71 15.76 -5.02 51.77%
DY 2.50 0.00 0.00 0.00 2.44 0.00 0.00 -
P/NAPS 0.19 0.19 0.23 0.23 0.20 0.19 0.25 -16.76%

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