[LIONDIV] YoY Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 100.73%
YoY- 101.12%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 375,294 544,191 339,624 450,480 145,242 348,810 444,860 -2.79%
PBT 16,907 -138,047 -59,577 6,754 -29,120 -101,403 65,365 -20.17%
Tax -114,667 -4,946 -4,245 -6,373 -4,842 -9,262 -2,271 92.19%
NP -97,760 -142,993 -63,822 381 -33,962 -110,665 63,094 -
-
NP to SH -55,458 -93,939 -63,822 381 -33,962 -110,665 63,094 -
-
Tax Rate 678.22% - - 94.36% - - 3.47% -
Total Cost 473,054 687,184 403,446 450,099 179,204 459,475 381,766 3.63%
-
Net Worth 501,630 1,697,278 2,185,670 2,641,599 3,089,985 2,352,501 2,049,080 -20.89%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 501,630 1,697,278 2,185,670 2,641,599 3,089,985 2,352,501 2,049,080 -20.89%
NOSH 1,393,417 1,391,212 1,392,147 1,270,000 1,391,885 1,392,012 737,079 11.19%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -26.05% -26.28% -18.79% 0.08% -23.38% -31.73% 14.18% -
ROE -11.06% -5.53% -2.92% 0.01% -1.10% -4.70% 3.08% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 26.93 39.12 24.40 35.47 10.43 25.06 60.35 -12.57%
EPS -3.98 -6.75 -4.58 0.03 -2.44 -7.95 8.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 1.22 1.57 2.08 2.22 1.69 2.78 -28.86%
Adjusted Per Share Value based on latest NOSH - 1,270,000
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 26.96 39.09 24.40 32.36 10.43 25.06 31.95 -2.78%
EPS -3.98 -6.75 -4.58 0.03 -2.44 -7.95 4.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3603 1.2192 1.57 1.8975 2.2196 1.6898 1.4719 -20.89%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.145 0.22 0.28 0.31 0.49 0.50 0.55 -
P/RPS 0.54 0.56 1.15 0.87 4.70 2.00 0.91 -8.32%
P/EPS -3.64 -3.26 -6.11 1,033.33 -20.08 -6.29 6.43 -
EY -27.45 -30.69 -16.37 0.10 -4.98 -15.90 15.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.18 0.18 0.15 0.22 0.30 0.20 12.24%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 26/11/13 28/11/12 23/11/11 29/11/10 17/11/09 18/11/08 -
Price 0.11 0.21 0.28 0.34 0.50 0.47 0.36 -
P/RPS 0.41 0.54 1.15 0.96 4.79 1.88 0.60 -6.14%
P/EPS -2.76 -3.11 -6.11 1,133.33 -20.49 -5.91 4.21 -
EY -36.18 -32.15 -16.37 0.09 -4.88 -16.91 23.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.17 0.18 0.16 0.23 0.28 0.13 15.57%

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