[LIONDIV] QoQ Quarter Result on 30-Sep-2014 [#1]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 89.31%
YoY- 40.96%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 230,626 369,962 232,790 375,294 720,990 662,510 802,661 -56.55%
PBT -138,982 17,791 -25,176 16,907 -587,350 -110,044 -29,429 182.28%
Tax 11,944 -142,241 -154,540 -114,667 22,255 -1,157 -4,193 -
NP -127,038 -124,450 -179,716 -97,760 -565,095 -111,201 -33,622 143.18%
-
NP to SH 62,725 -71,951 -118,316 -55,458 -518,807 -65,361 -18,096 -
-
Tax Rate - 799.51% - 678.22% - - - -
Total Cost 357,664 494,412 412,506 473,054 1,286,085 773,711 836,283 -43.32%
-
Net Worth 445,151 501,012 375,827 501,630 529,066 1,101,981 1,137,967 -46.60%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 445,151 501,012 375,827 501,630 529,066 1,101,981 1,137,967 -46.60%
NOSH 1,391,099 1,391,702 1,391,952 1,393,417 1,392,280 1,394,913 1,404,897 -0.65%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -55.08% -33.64% -77.20% -26.05% -78.38% -16.78% -4.19% -
ROE 14.09% -14.36% -31.48% -11.06% -98.06% -5.93% -1.59% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 16.58 26.58 16.72 26.93 51.78 47.49 57.13 -56.26%
EPS 4.51 -5.17 -8.50 -3.98 -37.27 -4.69 -1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.36 0.27 0.36 0.38 0.79 0.81 -46.25%
Adjusted Per Share Value based on latest NOSH - 1,393,417
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 16.57 26.57 16.72 26.96 51.79 47.59 57.66 -56.55%
EPS 4.51 -5.17 -8.50 -3.98 -37.27 -4.69 -1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3198 0.3599 0.27 0.3603 0.38 0.7916 0.8174 -46.59%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.085 0.10 0.095 0.145 0.155 0.16 0.17 -
P/RPS 0.51 0.38 0.57 0.54 0.30 0.34 0.30 42.57%
P/EPS 1.89 -1.93 -1.12 -3.64 -0.42 -3.41 -13.20 -
EY 53.05 -51.70 -89.47 -27.45 -240.41 -29.29 -7.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.35 0.40 0.41 0.20 0.21 18.29%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 28/05/15 27/02/15 25/11/14 28/08/14 26/05/14 27/02/14 -
Price 0.08 0.10 0.115 0.11 0.165 0.16 0.165 -
P/RPS 0.48 0.38 0.69 0.41 0.32 0.34 0.29 40.05%
P/EPS 1.77 -1.93 -1.35 -2.76 -0.44 -3.41 -12.81 -
EY 56.36 -51.70 -73.91 -36.18 -225.84 -29.29 -7.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.43 0.31 0.43 0.20 0.20 16.08%

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