[LIONDIV] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -51.96%
YoY- -36.37%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 348,810 1,248,815 997,246 846,789 444,860 1,616,836 1,476,119 -61.74%
PBT -101,403 -576,706 -258,510 35,308 65,365 117,934 118,255 -
Tax -9,262 -47,025 -7,782 -4,998 -2,271 -28,345 -28,002 -52.14%
NP -110,665 -623,731 -266,292 30,310 63,094 89,589 90,253 -
-
NP to SH -110,665 -623,508 -266,295 30,310 63,094 52,755 54,737 -
-
Tax Rate - - - 14.16% 3.47% 24.03% 23.68% -
Total Cost 459,475 1,872,546 1,263,538 816,479 381,766 1,527,247 1,385,866 -52.06%
-
Net Worth 2,352,501 2,561,811 3,229,505 3,795,701 2,049,080 1,982,549 1,977,023 12.27%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 13,922 - - - 7,370 - -
Div Payout % - 0.00% - - - 13.97% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 2,352,501 2,561,811 3,229,505 3,795,701 2,049,080 1,982,549 1,977,023 12.27%
NOSH 1,392,012 1,392,288 1,392,028 1,390,366 737,079 737,007 737,695 52.64%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -31.73% -49.95% -26.70% 3.58% 14.18% 5.54% 6.11% -
ROE -4.70% -24.34% -8.25% 0.80% 3.08% 2.66% 2.77% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 25.06 89.70 71.64 60.90 60.35 219.38 200.10 -74.93%
EPS -7.95 -44.79 -19.13 2.18 8.56 7.16 7.42 -
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.69 1.84 2.32 2.73 2.78 2.69 2.68 -26.44%
Adjusted Per Share Value based on latest NOSH - 1,395,063
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 25.06 89.70 71.63 60.83 31.95 116.14 106.03 -61.73%
EPS -7.95 -44.79 -19.13 2.18 4.53 3.79 3.93 -
DPS 0.00 1.00 0.00 0.00 0.00 0.53 0.00 -
NAPS 1.6898 1.8402 2.3198 2.7265 1.4719 1.4241 1.4201 12.27%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.50 0.56 0.24 0.35 0.55 1.26 1.24 -
P/RPS 2.00 0.62 0.34 0.57 0.91 0.57 0.62 118.16%
P/EPS -6.29 -1.25 -1.25 16.06 6.43 17.60 16.71 -
EY -15.90 -79.97 -79.71 6.23 15.56 5.68 5.98 -
DY 0.00 1.79 0.00 0.00 0.00 0.79 0.00 -
P/NAPS 0.30 0.30 0.10 0.13 0.20 0.47 0.46 -24.77%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 27/08/09 28/05/09 26/02/09 18/11/08 28/08/08 29/05/08 -
Price 0.47 0.56 0.61 0.29 0.36 0.83 1.24 -
P/RPS 1.88 0.62 0.85 0.48 0.60 0.38 0.62 109.35%
P/EPS -5.91 -1.25 -3.19 13.30 4.21 11.60 16.71 -
EY -16.91 -79.97 -31.36 7.52 23.78 8.62 5.98 -
DY 0.00 1.79 0.00 0.00 0.00 1.20 0.00 -
P/NAPS 0.28 0.30 0.26 0.11 0.13 0.31 0.46 -28.15%

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