[LIONDIV] YoY Quarter Result on 31-Dec-2010 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -6.02%
YoY- -145.45%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 802,661 207,348 402,618 339,130 394,414 401,929 61,930 53.20%
PBT -29,429 -87,283 -5,516 -29,243 96,052 -30,057 5,910 -
Tax -4,193 -3,921 -4,480 -6,762 -16,839 -2,727 -632 37.03%
NP -33,622 -91,204 -9,996 -36,005 79,213 -32,784 5,278 -
-
NP to SH -18,096 -91,204 -9,996 -36,005 79,213 -32,784 5,254 -
-
Tax Rate - - - - 17.53% - 10.69% -
Total Cost 836,283 298,552 412,614 375,135 315,201 434,713 56,652 56.55%
-
Net Worth 1,137,967 2,018,613 2,853,901 2,974,930 2,478,016 3,808,524 2,005,400 -9.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,137,967 2,018,613 2,853,901 2,974,930 2,478,016 3,808,524 2,005,400 -9.00%
NOSH 1,404,897 1,392,147 1,392,147 1,390,154 1,392,144 1,395,063 740,000 11.26%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -4.19% -43.99% -2.48% -10.62% 20.08% -8.16% 8.52% -
ROE -1.59% -4.52% -0.35% -1.21% 3.20% -0.86% 0.26% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 57.13 14.89 28.92 24.40 28.33 28.81 8.37 37.68%
EPS -1.30 -6.55 -0.72 -2.59 5.69 -2.35 0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 1.45 2.05 2.14 1.78 2.73 2.71 -18.21%
Adjusted Per Share Value based on latest NOSH - 1,390,154
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 57.66 14.89 28.92 24.36 28.33 28.87 4.45 53.19%
EPS -1.30 -6.55 -0.72 -2.59 5.69 -2.35 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8174 1.45 2.05 2.1369 1.78 2.7357 1.4405 -9.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.17 0.28 0.34 0.50 0.42 0.35 1.92 -
P/RPS 0.30 1.88 1.18 2.05 1.48 1.21 22.94 -51.42%
P/EPS -13.20 -4.27 -47.35 -19.31 7.38 -14.89 270.42 -
EY -7.58 -23.40 -2.11 -5.18 13.55 -6.71 0.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.19 0.17 0.23 0.24 0.13 0.71 -18.35%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 26/02/13 21/02/12 23/02/11 24/02/10 26/02/09 26/02/08 -
Price 0.165 0.265 0.38 0.49 0.45 0.29 1.47 -
P/RPS 0.29 1.78 1.31 2.01 1.59 1.01 17.56 -49.50%
P/EPS -12.81 -4.04 -52.92 -18.92 7.91 -12.34 207.04 -
EY -7.81 -24.72 -1.89 -5.29 12.64 -8.10 0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.18 0.19 0.23 0.25 0.11 0.54 -15.24%

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