[LIPO] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[LIPO] LIPO CORPORATION BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -53.87%
YoY- -14.38%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 46,895 45,884 45,012 45,568 42,711 43,722 44,966 2.84%
PBT 6,390 5,748 4,386 2,544 5,226 5,869 6,098 3.17%
Tax -734 -168 -62 -372 -654 -1,180 -1,062 -21.84%
NP 5,656 5,580 4,324 2,172 4,572 4,689 5,036 8.05%
-
NP to SH 5,545 5,484 4,234 2,072 4,492 4,612 4,960 7.72%
-
Tax Rate 11.49% 2.92% 1.41% 14.62% 12.51% 20.11% 17.42% -
Total Cost 41,239 40,304 40,688 43,396 38,139 39,033 39,930 2.17%
-
Net Worth 64,968 63,431 60,989 59,343 58,888 58,405 57,463 8.53%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 64,968 63,431 60,989 59,343 58,888 58,405 57,463 8.53%
NOSH 50,363 50,342 50,404 50,291 50,332 50,349 50,406 -0.05%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.06% 12.16% 9.61% 4.77% 10.70% 10.73% 11.20% -
ROE 8.53% 8.65% 6.94% 3.49% 7.63% 7.90% 8.63% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 93.11 91.14 89.30 90.61 84.86 86.84 89.21 2.89%
EPS 11.01 10.89 8.40 4.12 8.92 9.16 9.84 7.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.26 1.21 1.18 1.17 1.16 1.14 8.59%
Adjusted Per Share Value based on latest NOSH - 50,291
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 93.16 91.15 89.42 90.52 84.85 86.86 89.33 2.84%
EPS 11.02 10.89 8.41 4.12 8.92 9.16 9.85 7.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2906 1.2601 1.2116 1.1789 1.1698 1.1602 1.1415 8.53%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.51 0.60 0.60 0.68 0.72 0.69 0.73 -
P/RPS 0.55 0.66 0.67 0.75 0.85 0.79 0.82 -23.39%
P/EPS 4.63 5.51 7.14 16.50 8.07 7.53 7.42 -26.99%
EY 21.59 18.16 14.00 6.06 12.40 13.28 13.48 36.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.48 0.50 0.58 0.62 0.59 0.64 -26.92%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 27/02/08 29/11/07 28/08/07 25/05/07 09/02/07 -
Price 0.57 0.60 0.60 0.68 0.66 0.65 0.74 -
P/RPS 0.61 0.66 0.67 0.75 0.78 0.75 0.83 -18.57%
P/EPS 5.18 5.51 7.14 16.50 7.40 7.10 7.52 -22.02%
EY 19.32 18.16 14.00 6.06 13.52 14.09 13.30 28.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.50 0.58 0.56 0.56 0.65 -22.92%

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