[LIONDIV] QoQ Quarter Result on 31-Dec-2005 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 1527.18%
YoY- 885.19%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,056,642 825,237 924,082 964,228 653,997 495,947 796,925 20.66%
PBT 577,876 35,618 64,564 466,105 39,754 3,431 72,218 299.55%
Tax -27,387 -22,762 -19,306 -24,192 -11,852 28,330 -25,495 4.88%
NP 550,489 12,856 45,258 441,913 27,902 31,761 46,723 417.00%
-
NP to SH 528,590 -7,791 21,326 430,861 26,479 37,590 46,723 403.21%
-
Tax Rate 4.74% 63.91% 29.90% 5.19% 29.81% -825.71% 35.30% -
Total Cost 506,153 812,381 878,824 522,315 626,095 464,186 750,202 -23.05%
-
Net Worth 2,432,840 1,876,636 1,886,018 1,995,767 1,103,291 980,373 1,081,596 71.58%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 33,511 - 22,487 - 29,411 - -
Div Payout % - 0.00% - 5.22% - 78.24% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 2,432,840 1,876,636 1,886,018 1,995,767 1,103,291 980,373 1,081,596 71.58%
NOSH 691,147 670,227 666,437 562,188 501,496 490,186 487,205 26.22%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 52.10% 1.56% 4.90% 45.83% 4.27% 6.40% 5.86% -
ROE 21.73% -0.42% 1.13% 21.59% 2.40% 3.83% 4.32% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 152.88 123.13 138.66 171.51 130.41 101.18 163.57 -4.40%
EPS 76.48 -1.15 3.20 76.64 5.28 7.67 9.59 298.66%
DPS 0.00 5.00 0.00 4.00 0.00 6.00 0.00 -
NAPS 3.52 2.80 2.83 3.55 2.20 2.00 2.22 35.93%
Adjusted Per Share Value based on latest NOSH - 562,188
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 75.90 59.28 66.38 69.26 46.98 35.62 57.24 20.67%
EPS 37.97 -0.56 1.53 30.95 1.90 2.70 3.36 402.83%
DPS 0.00 2.41 0.00 1.62 0.00 2.11 0.00 -
NAPS 1.7475 1.348 1.3548 1.4336 0.7925 0.7042 0.7769 71.58%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 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
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 15/08/06 23/05/06 23/02/06 16/11/05 16/08/05 25/05/05 -
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