[LIONDIV] QoQ TTM Result on 30-Jun-2003 [#4]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 89.96%
YoY- 92.31%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 586,416 668,058 655,314 616,906 608,942 612,680 593,354 -0.78%
PBT 424,770 40,455 35,101 27,373 7,748 7,914 2,422 3023.35%
Tax -39,737 -33,484 -31,978 -27,980 -13,793 -15,544 -12,525 115.76%
NP 385,033 6,971 3,123 -607 -6,045 -7,630 -10,103 -
-
NP to SH 385,033 6,971 3,123 -607 -6,045 -7,630 -10,103 -
-
Tax Rate 9.35% 82.77% 91.10% 102.22% 178.02% 196.41% 517.13% -
Total Cost 201,383 661,087 652,191 617,513 614,987 620,310 603,457 -51.85%
-
Net Worth 686,971 484,857 481,475 464,645 469,984 476,978 481,660 26.67%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 173 173 173 173 174 174 174 -0.38%
Div Payout % 0.05% 2.49% 5.55% 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 686,971 484,857 481,475 464,645 469,984 476,978 481,660 26.67%
NOSH 348,716 351,346 348,895 346,749 345,576 348,159 349,029 -0.05%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 65.66% 1.04% 0.48% -0.10% -0.99% -1.25% -1.70% -
ROE 56.05% 1.44% 0.65% -0.13% -1.29% -1.60% -2.10% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 168.16 190.14 187.83 177.91 176.21 175.98 170.00 -0.72%
EPS 110.41 1.98 0.90 -0.18 -1.75 -2.19 -2.89 -
DPS 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.00%
NAPS 1.97 1.38 1.38 1.34 1.36 1.37 1.38 26.75%
Adjusted Per Share Value based on latest NOSH - 346,749
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 42.12 47.99 47.07 44.31 43.74 44.01 42.62 -0.78%
EPS 27.66 0.50 0.22 -0.04 -0.43 -0.55 -0.73 -
DPS 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00%
NAPS 0.4935 0.3483 0.3459 0.3338 0.3376 0.3426 0.346 26.68%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 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
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 20/05/04 26/02/04 20/11/03 26/08/03 05/05/03 25/02/03 26/11/02 -
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