[LIONDIV] YoY Quarter Result on 31-Dec-2002 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -168.6%
YoY- 30.35%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 964,228 785,303 123,979 111,235 91,909 95,302 119,852 -2.19%
PBT 466,105 69,175 -378 -5,732 -11,224 2,278 -6,887 -
Tax -24,192 -25,441 -1,449 57 11,224 -2,278 6,887 -
NP 441,913 43,734 -1,827 -5,675 0 0 0 -100.00%
-
NP to SH 430,861 43,734 -1,827 -5,675 -8,148 -2,252 -9,171 -
-
Tax Rate 5.19% 36.78% - - - 100.00% - -
Total Cost 522,315 741,569 125,806 116,910 91,909 95,302 119,852 -1.55%
-
Net Worth 1,995,767 1,029,035 484,857 476,978 564,092 571,661 599,642 -1.27%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 22,487 - - - - - - -100.00%
Div Payout % 5.22% - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 1,995,767 1,029,035 484,857 476,978 564,092 571,661 599,642 -1.27%
NOSH 562,188 485,393 351,346 348,159 348,205 346,461 352,730 -0.49%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 45.83% 5.57% -1.47% -5.10% 0.00% 0.00% 0.00% -
ROE 21.59% 4.25% -0.38% -1.19% -1.44% -0.39% -1.53% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 171.51 161.79 35.29 31.95 26.40 27.51 33.98 -1.70%
EPS 76.64 9.01 -0.52 -1.63 -2.34 -0.65 -2.60 -
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.55 2.12 1.38 1.37 1.62 1.65 1.70 -0.77%
Adjusted Per Share Value based on latest NOSH - 348,159
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 69.26 56.41 8.91 7.99 6.60 6.85 8.61 -2.19%
EPS 30.95 3.14 -0.13 -0.41 -0.59 -0.16 -0.66 -
DPS 1.62 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.4336 0.7392 0.3483 0.3426 0.4052 0.4106 0.4307 -1.27%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 21/02/05 26/02/04 25/02/03 20/02/02 26/02/01 29/02/00 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 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