[LIONDIV] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 24.48%
YoY- 46.64%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 655,314 616,906 608,942 612,680 593,354 615,031 637,230 1.88%
PBT 35,101 27,373 7,748 7,914 2,422 6,453 2,781 441.26%
Tax -31,978 -27,980 -13,793 -15,544 -12,525 -14,347 -3,830 311.03%
NP 3,123 -607 -6,045 -7,630 -10,103 -7,894 -1,049 -
-
NP to SH 3,123 -607 -6,045 -7,630 -10,103 -7,894 -14,519 -
-
Tax Rate 91.10% 102.22% 178.02% 196.41% 517.13% 222.33% 137.72% -
Total Cost 652,191 617,513 614,987 620,310 603,457 622,925 638,279 1.44%
-
Net Worth 481,475 464,645 469,984 476,978 481,660 550,202 561,342 -9.71%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 173 173 174 174 174 174 174 -0.38%
Div Payout % 5.55% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 481,475 464,645 469,984 476,978 481,660 550,202 561,342 -9.71%
NOSH 348,895 346,749 345,576 348,159 349,029 348,229 348,659 0.04%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 0.48% -0.10% -0.99% -1.25% -1.70% -1.28% -0.16% -
ROE 0.65% -0.13% -1.29% -1.60% -2.10% -1.43% -2.59% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 187.83 177.91 176.21 175.98 170.00 176.62 182.77 1.83%
EPS 0.90 -0.18 -1.75 -2.19 -2.89 -2.27 -4.16 -
DPS 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.00%
NAPS 1.38 1.34 1.36 1.37 1.38 1.58 1.61 -9.75%
Adjusted Per Share Value based on latest NOSH - 348,159
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 47.07 44.31 43.74 44.01 42.62 44.18 45.77 1.88%
EPS 0.22 -0.04 -0.43 -0.55 -0.73 -0.57 -1.04 -
DPS 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00%
NAPS 0.3459 0.3338 0.3376 0.3426 0.346 0.3952 0.4032 -9.70%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 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
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 26/08/03 05/05/03 25/02/03 26/11/02 21/08/02 20/05/02 -
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