[LIONDIV] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 271.97%
YoY- 130.47%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,348,836 1,383,293 1,137,297 1,529,585 1,329,661 1,968,158 5,121,369 -19.92%
PBT -208,222 -103,573 -60,566 169,801 -344,680 157,673 1,108,144 -
Tax -24,676 -11,718 -27,401 -61,624 -10,376 -37,336 -127,134 -23.88%
NP -232,898 -115,292 -87,968 108,177 -355,056 120,337 981,009 -
-
NP to SH -232,898 -115,292 -87,968 108,177 -355,060 72,982 847,302 -
-
Tax Rate - - - 36.29% - 23.68% 11.47% -
Total Cost 1,581,734 1,498,585 1,225,265 1,421,408 1,684,717 1,847,821 4,140,360 -14.80%
-
Net Worth 1,949,005 2,672,922 3,020,420 2,699,794 3,229,505 1,977,023 2,542,462 -4.32%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,949,005 2,672,922 3,020,420 2,699,794 3,229,505 1,977,023 2,542,462 -4.32%
NOSH 1,392,147 1,392,147 1,391,898 1,391,646 1,392,028 737,695 692,768 12.32%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -17.27% -8.33% -7.73% 7.07% -26.70% 6.11% 19.16% -
ROE -11.95% -4.31% -2.91% 4.01% -10.99% 3.69% 33.33% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 96.89 99.36 81.71 109.91 95.52 266.80 739.26 -28.70%
EPS -16.73 -8.28 -6.32 7.77 -25.51 9.89 122.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.92 2.17 1.94 2.32 2.68 3.67 -14.82%
Adjusted Per Share Value based on latest NOSH - 1,391,656
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 96.89 99.36 81.69 109.87 95.51 141.38 367.88 -19.92%
EPS -16.73 -8.28 -6.32 7.77 -25.50 5.24 60.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.92 2.1696 1.9393 2.3198 1.4201 1.8263 -4.32%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 - -
Price 0.24 0.34 0.47 0.43 0.24 1.24 0.00 -
P/RPS 0.25 0.34 0.58 0.39 0.25 0.46 0.00 -
P/EPS -1.43 -4.11 -7.44 5.53 -0.94 12.53 0.00 -
EY -69.71 -24.36 -13.45 18.08 -106.28 7.98 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.18 0.22 0.22 0.10 0.46 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 23/05/12 25/05/11 25/05/10 28/05/09 29/05/08 22/05/07 -
Price 0.29 0.31 0.41 0.37 0.61 1.24 0.00 -
P/RPS 0.30 0.31 0.50 0.34 0.64 0.46 0.00 -
P/EPS -1.73 -3.74 -6.49 4.76 -2.39 12.53 0.00 -
EY -57.69 -26.71 -15.41 21.01 -41.81 7.98 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.16 0.19 0.19 0.26 0.46 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