[LIONDIV] QoQ Quarter Result on 31-Dec-2004 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -89.79%
YoY- 2493.76%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 653,997 495,947 796,925 785,303 650,563 348,080 35,580 595.25%
PBT 39,754 3,431 72,218 69,175 452,484 32,899 383,446 -77.90%
Tax -11,852 28,330 -25,495 -25,441 -24,007 -8,404 -7,181 39.61%
NP 27,902 31,761 46,723 43,734 428,477 24,495 376,265 -82.32%
-
NP to SH 26,479 37,590 46,723 43,734 428,477 24,495 376,265 -82.92%
-
Tax Rate 29.81% -825.71% 35.30% 36.78% 5.31% 25.54% 1.87% -
Total Cost 626,095 464,186 750,202 741,569 222,086 323,585 -340,685 -
-
Net Worth 1,103,291 980,373 1,081,596 1,029,035 971,697 384,744 686,971 37.10%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 29,411 - - - 19,237 - -
Div Payout % - 78.24% - - - 78.54% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,103,291 980,373 1,081,596 1,029,035 971,697 384,744 686,971 37.10%
NOSH 501,496 490,186 487,205 485,393 464,927 384,744 348,716 27.37%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.27% 6.40% 5.86% 5.57% 65.86% 7.04% 1,057.52% -
ROE 2.40% 3.83% 4.32% 4.25% 44.10% 6.37% 54.77% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 130.41 101.18 163.57 161.79 139.93 90.47 10.20 445.92%
EPS 5.28 7.67 9.59 9.01 92.16 6.36 107.90 -86.59%
DPS 0.00 6.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.20 2.00 2.22 2.12 2.09 1.00 1.97 7.63%
Adjusted Per Share Value based on latest NOSH - 485,393
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 46.98 35.62 57.24 56.41 46.73 25.00 2.56 594.51%
EPS 1.90 2.70 3.36 3.14 30.78 1.76 27.03 -82.94%
DPS 0.00 2.11 0.00 0.00 0.00 1.38 0.00 -
NAPS 0.7925 0.7042 0.7769 0.7392 0.698 0.2764 0.4935 37.09%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 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
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/11/05 16/08/05 25/05/05 21/02/05 24/11/04 17/08/04 20/05/04 -
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