[LIONDIV] QoQ Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 3697.94%
YoY- 48205.0%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 1,435,866 650,563 753,160 405,080 369,500 245,521 616,906 75.18%
PBT 521,659 452,484 443,992 411,093 27,647 28,025 27,373 607.12%
Tax -49,448 -24,007 -33,057 -24,653 -17,472 -16,023 -27,980 45.92%
NP 472,211 428,477 410,935 386,440 10,175 12,002 -607 -
-
NP to SH 472,211 428,477 410,935 386,440 10,175 12,002 -607 -
-
Tax Rate 9.48% 5.31% 7.45% 6.00% 63.20% 57.17% 102.22% -
Total Cost 963,655 222,086 342,225 18,640 359,325 233,519 617,513 34.35%
-
Net Worth 1,007,332 971,697 482,807 686,772 480,873 481,475 462,694 67.58%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 17,881 - - - 172 -
Div Payout % - - 4.35% - - - 0.00% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,007,332 971,697 482,807 686,772 480,873 481,475 462,694 67.58%
NOSH 475,156 464,927 357,635 348,615 348,458 348,895 345,294 23.59%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 32.89% 65.86% 54.56% 95.40% 2.75% 4.89% -0.10% -
ROE 46.88% 44.10% 85.11% 56.27% 2.12% 2.49% -0.13% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 302.19 139.93 210.59 116.20 106.04 70.37 178.66 41.73%
EPS 99.38 92.16 114.90 110.85 2.92 3.44 -0.17 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.05 -
NAPS 2.12 2.09 1.35 1.97 1.38 1.38 1.34 35.58%
Adjusted Per Share Value based on latest NOSH - 348,716
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 103.14 46.73 54.10 29.10 26.54 17.64 44.31 75.18%
EPS 33.92 30.78 29.52 27.76 0.73 0.86 -0.04 -
DPS 0.00 0.00 1.28 0.00 0.00 0.00 0.01 -
NAPS 0.7236 0.698 0.3468 0.4933 0.3454 0.3459 0.3324 67.57%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 21/02/05 24/11/04 17/08/04 20/05/04 26/02/04 20/11/03 26/08/03 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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