[LIONDIV] QoQ Quarter Result on 31-Dec-2006 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -88.27%
YoY- -85.6%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,358,970 1,330,655 1,405,797 1,378,588 1,056,642 825,237 924,082 29.28%
PBT 103,399 25,879 116,102 137,130 577,876 35,618 64,564 36.84%
Tax -25,526 -23,596 -30,402 -37,562 -27,387 -22,762 -19,306 20.44%
NP 77,873 2,283 85,700 99,568 550,489 12,856 45,258 43.54%
-
NP to SH 42,381 -30,859 44,859 62,028 528,590 -7,791 21,326 58.00%
-
Tax Rate 24.69% 91.18% 26.19% 27.39% 4.74% 63.91% 29.90% -
Total Cost 1,281,097 1,328,372 1,320,097 1,279,020 506,153 812,381 878,824 28.53%
-
Net Worth 2,623,936 2,530,878 2,548,491 2,512,964 2,432,840 1,876,636 1,886,018 24.59%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 18,181 - - - 33,511 - -
Div Payout % - 0.00% - - - 0.00% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,623,936 2,530,878 2,548,491 2,512,964 2,432,840 1,876,636 1,886,018 24.59%
NOSH 737,060 727,263 694,411 692,276 691,147 670,227 666,437 6.93%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.73% 0.17% 6.10% 7.22% 52.10% 1.56% 4.90% -
ROE 1.62% -1.22% 1.76% 2.47% 21.73% -0.42% 1.13% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 184.38 182.97 202.44 199.14 152.88 123.13 138.66 20.90%
EPS 5.75 -4.24 6.46 8.96 76.48 -1.15 3.20 47.74%
DPS 0.00 2.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.56 3.48 3.67 3.63 3.52 2.80 2.83 16.51%
Adjusted Per Share Value based on latest NOSH - 692,276
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 97.62 95.58 100.98 99.03 75.90 59.28 66.38 29.29%
EPS 3.04 -2.22 3.22 4.46 37.97 -0.56 1.53 57.98%
DPS 0.00 1.31 0.00 0.00 0.00 2.41 0.00 -
NAPS 1.8848 1.818 1.8306 1.8051 1.7475 1.348 1.3548 24.59%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 - - - - - - -
Price 11.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 6.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 201.74 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.50 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 3.26 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 27/08/07 22/05/07 26/02/07 24/11/06 15/08/06 23/05/06 -
Price 1.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 33.57 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 2.98 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 0.54 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