[LIONDIV] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -804.72%
YoY- -4276.36%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 394,414 348,810 251,569 150,457 401,929 444,860 140,717 98.42%
PBT 96,052 -101,403 -318,196 -293,818 -30,057 65,365 -321 -
Tax -16,839 -9,262 -39,243 -2,784 -2,727 -2,271 -343 1231.27%
NP 79,213 -110,665 -357,439 -296,602 -32,784 63,094 -664 -
-
NP to SH 79,213 -110,665 -357,213 -296,605 -32,784 63,094 -1,982 -
-
Tax Rate 17.53% - - - - 3.47% - -
Total Cost 315,201 459,475 609,008 447,059 434,713 381,766 141,381 70.41%
-
Net Worth 2,478,016 2,352,501 2,547,258 3,229,111 3,808,524 2,049,080 1,964,717 16.68%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 13,919 - - - 7,331 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 2,478,016 2,352,501 2,547,258 3,229,111 3,808,524 2,049,080 1,964,717 16.68%
NOSH 1,392,144 1,392,012 1,391,944 1,391,858 1,395,063 737,079 733,103 53.16%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 20.08% -31.73% -142.08% -197.13% -8.16% 14.18% -0.47% -
ROE 3.20% -4.70% -14.02% -9.19% -0.86% 3.08% -0.10% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 28.33 25.06 18.07 10.81 28.81 60.35 19.19 29.56%
EPS 5.69 -7.95 -25.66 -21.31 -2.35 8.56 -0.27 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.78 1.69 1.83 2.32 2.73 2.78 2.68 -23.81%
Adjusted Per Share Value based on latest NOSH - 1,391,858
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 28.33 25.06 18.07 10.81 28.87 31.95 10.11 98.38%
EPS 5.69 -7.95 -25.66 -21.31 -2.35 4.53 -0.14 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.53 -
NAPS 1.78 1.6898 1.8297 2.3195 2.7357 1.4719 1.4113 16.68%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.42 0.50 0.56 0.24 0.35 0.55 1.26 -
P/RPS 1.48 2.00 3.10 2.22 1.21 0.91 6.56 -62.83%
P/EPS 7.38 -6.29 -2.18 -1.13 -14.89 6.43 -466.05 -
EY 13.55 -15.90 -45.83 -88.79 -6.71 15.56 -0.21 -
DY 0.00 0.00 1.79 0.00 0.00 0.00 0.79 -
P/NAPS 0.24 0.30 0.31 0.10 0.13 0.20 0.47 -36.03%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 17/11/09 27/08/09 28/05/09 26/02/09 18/11/08 28/08/08 -
Price 0.45 0.47 0.56 0.61 0.29 0.36 0.83 -
P/RPS 1.59 1.88 3.10 5.64 1.01 0.60 4.32 -48.54%
P/EPS 7.91 -5.91 -2.18 -2.86 -12.34 4.21 -307.00 -
EY 12.64 -16.91 -45.83 -34.93 -8.10 23.78 -0.33 -
DY 0.00 0.00 1.79 0.00 0.00 0.00 1.20 -
P/NAPS 0.25 0.28 0.31 0.26 0.11 0.13 0.31 -13.32%

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