[LIONDIV] YoY Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 46.05%
YoY- 47.54%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 352,084 466,940 1,133,052 1,501,176 2,176,764 1,358,496 1,801,920 -23.80%
PBT -18,532 -49,092 -32,272 67,628 -552,188 -238,308 27,016 -
Tax -16,636 -17,940 -14,096 -458,668 -19,784 -16,980 -25,492 -6.86%
NP -35,168 -67,032 -46,368 -391,040 -571,972 -255,288 1,524 -
-
NP to SH -35,168 -67,032 -46,368 -221,832 -375,756 -255,288 1,524 -
-
Tax Rate - - - 678.22% - - 94.36% -
Total Cost 387,252 533,972 1,179,420 1,892,216 2,748,736 1,613,784 1,800,396 -22.57%
-
Net Worth -445,487 -403,722 459,408 501,630 1,697,278 2,185,670 2,641,599 -
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth -445,487 -403,722 459,408 501,630 1,697,278 2,185,670 2,641,599 -
NOSH 1,392,147 1,392,147 1,392,147 1,393,417 1,391,212 1,392,147 1,270,000 1.54%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -9.99% -14.36% -4.09% -26.05% -26.28% -18.79% 0.08% -
ROE 0.00% 0.00% -10.09% -44.22% -22.14% -11.68% 0.06% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 25.29 33.54 81.39 107.73 156.47 97.58 141.88 -24.96%
EPS -2.52 -4.80 -3.32 -15.92 -27.00 -18.32 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.32 -0.29 0.33 0.36 1.22 1.57 2.08 -
Adjusted Per Share Value based on latest NOSH - 1,392,147
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 25.29 33.54 81.39 107.83 156.36 97.58 129.43 -23.80%
EPS -2.52 -4.80 -3.32 -15.93 -26.99 -18.32 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.32 -0.29 0.33 0.3603 1.2192 1.57 1.8975 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.055 0.045 0.075 0.145 0.22 0.28 0.31 -
P/RPS 0.22 0.13 0.09 0.13 0.14 0.29 0.22 0.00%
P/EPS -2.18 -0.93 -2.25 -0.91 -0.81 -1.53 258.33 -
EY -45.93 -107.00 -44.41 -109.79 -122.77 -65.49 0.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.23 0.40 0.18 0.18 0.15 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 22/11/16 27/11/15 25/11/14 26/11/13 28/11/12 23/11/11 -
Price 0.05 0.03 0.08 0.11 0.21 0.28 0.34 -
P/RPS 0.20 0.09 0.10 0.10 0.13 0.29 0.24 -2.99%
P/EPS -1.98 -0.62 -2.40 -0.69 -0.78 -1.53 283.33 -
EY -50.52 -160.50 -41.63 -144.73 -128.62 -65.49 0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.24 0.31 0.17 0.18 0.16 -

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