[LIPO] QoQ Annualized Quarter Result on 30-Jun-2006 [#4]

Stock
[LIPO] LIPO CORPORATION BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -47.93%
YoY- 203.26%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 43,722 44,966 38,612 36,317 36,301 37,572 33,184 20.20%
PBT 5,869 6,098 3,164 2,026 2,513 2,894 1,928 110.18%
Tax -1,180 -1,062 -656 -929 -485 -590 -96 433.42%
NP 4,689 5,036 2,508 1,097 2,028 2,304 1,832 87.21%
-
NP to SH 4,612 4,960 2,420 1,015 1,949 2,230 1,788 88.19%
-
Tax Rate 20.11% 17.42% 20.73% 45.85% 19.30% 20.39% 4.98% -
Total Cost 39,033 39,930 36,104 35,220 34,273 35,268 31,352 15.74%
-
Net Worth 58,405 57,463 55,458 54,486 54,951 54,993 53,740 5.71%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 58,405 57,463 55,458 54,486 54,951 54,993 53,740 5.71%
NOSH 50,349 50,406 50,416 50,450 50,413 50,452 50,224 0.16%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.73% 11.20% 6.50% 3.02% 5.59% 6.13% 5.52% -
ROE 7.90% 8.63% 4.36% 1.86% 3.55% 4.06% 3.33% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 86.84 89.21 76.59 71.99 72.01 74.47 66.07 20.00%
EPS 9.16 9.84 4.80 2.02 3.87 4.42 3.56 87.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.14 1.10 1.08 1.09 1.09 1.07 5.53%
Adjusted Per Share Value based on latest NOSH - 50,333
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 86.86 89.33 76.70 72.14 72.11 74.64 65.92 20.21%
EPS 9.16 9.85 4.81 2.02 3.87 4.43 3.55 88.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1602 1.1415 1.1017 1.0824 1.0916 1.0924 1.0676 5.70%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.69 0.73 0.65 0.70 0.87 0.60 0.60 -
P/RPS 0.79 0.82 0.85 0.97 1.21 0.81 0.91 -9.00%
P/EPS 7.53 7.42 13.54 34.79 22.50 13.57 16.85 -41.57%
EY 13.28 13.48 7.38 2.87 4.44 7.37 5.93 71.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.59 0.65 0.80 0.55 0.56 3.54%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 09/02/07 24/11/06 29/08/06 26/05/06 24/02/06 29/11/05 -
Price 0.65 0.74 0.69 0.63 0.67 0.80 0.60 -
P/RPS 0.75 0.83 0.90 0.88 0.93 1.07 0.91 -12.10%
P/EPS 7.10 7.52 14.38 31.31 17.33 18.10 16.85 -43.82%
EY 14.09 13.30 6.96 3.19 5.77 5.52 5.93 78.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.65 0.63 0.58 0.61 0.73 0.56 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