[LIONDIV] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 71.58%
YoY- -203.77%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 546,972 853,098 484,372 743,224 846,789 1,420,900 2,435,230 -22.01%
PBT -146,860 1,238 -58,363 -5,351 35,308 109,309 715,006 -
Tax -8,166 -10,853 -11,604 -26,101 -4,998 -26,158 -64,949 -29.19%
NP -155,026 -9,615 -69,967 -31,452 30,310 83,151 650,057 -
-
NP to SH -155,026 -9,615 -69,967 -31,452 30,310 47,635 590,618 -
-
Tax Rate - 876.66% - - 14.16% 23.93% 9.08% -
Total Cost 701,998 862,713 554,339 774,676 816,479 1,337,749 1,785,173 -14.39%
-
Net Worth 2,018,613 2,853,901 2,976,727 2,477,192 3,795,701 1,998,310 2,511,354 -3.57%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 2,018,613 2,853,901 2,976,727 2,477,192 3,795,701 1,998,310 2,511,354 -3.57%
NOSH 1,392,147 1,392,147 1,390,993 1,391,681 1,390,366 737,383 691,833 12.34%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -28.34% -1.13% -14.44% -4.23% 3.58% 5.85% 26.69% -
ROE -7.68% -0.34% -2.35% -1.27% 0.80% 2.38% 23.52% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 39.29 61.28 34.82 53.40 60.90 192.69 352.00 -30.58%
EPS -11.14 -0.69 -5.03 -2.26 2.18 6.46 85.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 2.05 2.14 1.78 2.73 2.71 3.63 -14.17%
Adjusted Per Share Value based on latest NOSH - 1,392,144
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 39.29 61.28 34.79 53.39 60.83 102.07 174.93 -22.01%
EPS -11.14 -0.69 -5.03 -2.26 2.18 3.42 42.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 2.05 2.1382 1.7794 2.7265 1.4354 1.8039 -3.57%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 - -
Price 0.28 0.34 0.50 0.42 0.35 1.92 0.00 -
P/RPS 0.71 0.55 1.44 0.79 0.57 1.00 0.00 -
P/EPS -2.51 -49.23 -9.94 -18.58 16.06 29.72 0.00 -
EY -39.77 -2.03 -10.06 -5.38 6.23 3.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.17 0.23 0.24 0.13 0.71 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 21/02/12 23/02/11 24/02/10 26/02/09 26/02/08 26/02/07 -
Price 0.265 0.38 0.49 0.45 0.29 1.47 0.00 -
P/RPS 0.67 0.62 1.41 0.84 0.48 0.76 0.00 -
P/EPS -2.38 -55.02 -9.74 -19.91 13.30 22.76 0.00 -
EY -42.02 -1.82 -10.27 -5.02 7.52 4.39 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.19 0.23 0.25 0.11 0.54 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