[LIONDIV] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -604.13%
YoY- -47.19%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 720,990 662,510 802,661 544,191 815,843 464,655 207,348 130.04%
PBT -587,350 -110,044 -29,429 -138,047 116,067 -9,307 -87,283 257.67%
Tax 22,255 -1,157 -4,193 -4,946 -32,250 -10,341 -3,921 -
NP -565,095 -111,201 -33,622 -142,993 83,817 -19,648 -91,204 238.47%
-
NP to SH -518,807 -65,361 -18,096 -93,939 18,634 -19,648 -91,204 219.67%
-
Tax Rate - - - - 27.79% - - -
Total Cost 1,286,085 773,711 836,283 687,184 732,026 484,303 298,552 165.45%
-
Net Worth 529,066 1,101,981 1,137,967 1,697,278 1,793,698 1,949,005 2,018,613 -59.14%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - 13,904 - - -
Div Payout % - - - - 74.62% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 529,066 1,101,981 1,137,967 1,697,278 1,793,698 1,949,005 2,018,613 -59.14%
NOSH 1,392,280 1,394,913 1,404,897 1,391,212 1,390,463 1,392,147 1,392,147 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -78.38% -16.78% -4.19% -26.28% 10.27% -4.23% -43.99% -
ROE -98.06% -5.93% -1.59% -5.53% 1.04% -1.01% -4.52% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 51.78 47.49 57.13 39.12 58.67 33.38 14.89 130.05%
EPS -37.27 -4.69 -1.30 -6.75 1.34 -1.41 -6.55 219.73%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.38 0.79 0.81 1.22 1.29 1.40 1.45 -59.14%
Adjusted Per Share Value based on latest NOSH - 1,391,212
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 51.79 47.59 57.66 39.09 58.60 33.38 14.89 130.08%
EPS -37.27 -4.69 -1.30 -6.75 1.34 -1.41 -6.55 219.73%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.38 0.7916 0.8174 1.2192 1.2884 1.40 1.45 -59.14%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.155 0.16 0.17 0.22 0.255 0.24 0.28 -
P/RPS 0.30 0.34 0.30 0.56 0.43 0.72 1.88 -70.67%
P/EPS -0.42 -3.41 -13.20 -3.26 19.03 -17.01 -4.27 -78.78%
EY -240.41 -29.29 -7.58 -30.69 5.26 -5.88 -23.40 374.61%
DY 0.00 0.00 0.00 0.00 3.92 0.00 0.00 -
P/NAPS 0.41 0.20 0.21 0.18 0.20 0.17 0.19 67.22%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 26/05/14 27/02/14 26/11/13 27/08/13 28/05/13 26/02/13 -
Price 0.165 0.16 0.165 0.21 0.235 0.29 0.265 -
P/RPS 0.32 0.34 0.29 0.54 0.40 0.87 1.78 -68.24%
P/EPS -0.44 -3.41 -12.81 -3.11 17.54 -20.55 -4.04 -77.28%
EY -225.84 -29.29 -7.81 -32.15 5.70 -4.87 -24.72 338.79%
DY 0.00 0.00 0.00 0.00 4.26 0.00 0.00 -
P/NAPS 0.43 0.20 0.20 0.17 0.18 0.21 0.18 78.98%

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