[LIONDIV] YoY Quarter Result on 30-Sep-2010 [#1]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -130.54%
YoY- 69.31%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 544,191 339,624 450,480 145,242 348,810 444,860 1,358,970 -14.13%
PBT -138,047 -59,577 6,754 -29,120 -101,403 65,365 103,399 -
Tax -4,946 -4,245 -6,373 -4,842 -9,262 -2,271 -25,526 -23.91%
NP -142,993 -63,822 381 -33,962 -110,665 63,094 77,873 -
-
NP to SH -93,939 -63,822 381 -33,962 -110,665 63,094 42,381 -
-
Tax Rate - - 94.36% - - 3.47% 24.69% -
Total Cost 687,184 403,446 450,099 179,204 459,475 381,766 1,281,097 -9.85%
-
Net Worth 1,697,278 2,185,670 2,641,599 3,089,985 2,352,501 2,049,080 2,623,936 -6.99%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,697,278 2,185,670 2,641,599 3,089,985 2,352,501 2,049,080 2,623,936 -6.99%
NOSH 1,391,212 1,392,147 1,270,000 1,391,885 1,392,012 737,079 737,060 11.15%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -26.28% -18.79% 0.08% -23.38% -31.73% 14.18% 5.73% -
ROE -5.53% -2.92% 0.01% -1.10% -4.70% 3.08% 1.62% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 39.12 24.40 35.47 10.43 25.06 60.35 184.38 -22.75%
EPS -6.75 -4.58 0.03 -2.44 -7.95 8.56 5.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.57 2.08 2.22 1.69 2.78 3.56 -16.33%
Adjusted Per Share Value based on latest NOSH - 1,391,885
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 39.09 24.40 32.36 10.43 25.06 31.95 97.62 -14.13%
EPS -6.75 -4.58 0.03 -2.44 -7.95 4.53 3.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2192 1.57 1.8975 2.2196 1.6898 1.4719 1.8848 -6.99%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.22 0.28 0.31 0.49 0.50 0.55 11.60 -
P/RPS 0.56 1.15 0.87 4.70 2.00 0.91 6.29 -33.15%
P/EPS -3.26 -6.11 1,033.33 -20.08 -6.29 6.43 201.74 -
EY -30.69 -16.37 0.10 -4.98 -15.90 15.56 0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 0.15 0.22 0.30 0.20 3.26 -38.26%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 28/11/12 23/11/11 29/11/10 17/11/09 18/11/08 30/11/07 -
Price 0.21 0.28 0.34 0.50 0.47 0.36 1.93 -
P/RPS 0.54 1.15 0.96 4.79 1.88 0.60 1.05 -10.48%
P/EPS -3.11 -6.11 1,133.33 -20.49 -5.91 4.21 33.57 -
EY -32.15 -16.37 0.09 -4.88 -16.91 23.78 2.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.18 0.16 0.23 0.28 0.13 0.54 -17.50%

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