[LIPO] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[LIPO] LIPO CORPORATION BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -37.53%
YoY- 67.18%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 35,095 38,300 43,856 44,240 46,895 45,884 45,012 -15.30%
PBT 528 978 2,552 4,964 6,390 5,748 4,386 -75.65%
Tax -296 -745 -962 -1,400 -734 -168 -62 183.80%
NP 232 233 1,590 3,564 5,656 5,580 4,324 -85.79%
-
NP to SH 197 192 1,512 3,464 5,545 5,484 4,234 -87.08%
-
Tax Rate 56.06% 76.18% 37.70% 28.20% 11.49% 2.92% 1.41% -
Total Cost 34,863 38,066 42,266 40,676 41,239 40,304 40,688 -9.79%
-
Net Worth 66,676 65,544 67,032 65,956 64,968 63,431 60,989 6.12%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 66,676 65,544 67,032 65,956 64,968 63,431 60,989 6.12%
NOSH 50,512 49,655 50,400 50,348 50,363 50,342 50,404 0.14%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.66% 0.61% 3.63% 8.06% 12.06% 12.16% 9.61% -
ROE 0.30% 0.29% 2.26% 5.25% 8.53% 8.65% 6.94% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 69.48 77.13 87.02 87.87 93.11 91.14 89.30 -15.41%
EPS 0.39 0.39 3.00 6.88 11.01 10.89 8.40 -87.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.32 1.33 1.31 1.29 1.26 1.21 5.97%
Adjusted Per Share Value based on latest NOSH - 50,348
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 69.72 76.08 87.12 87.88 93.16 91.15 89.42 -15.30%
EPS 0.39 0.38 3.00 6.88 11.02 10.89 8.41 -87.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3245 1.3021 1.3316 1.3102 1.2906 1.2601 1.2116 6.12%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.50 0.42 0.55 0.45 0.51 0.60 0.60 -
P/RPS 0.72 0.54 0.63 0.51 0.55 0.66 0.67 4.91%
P/EPS 128.21 108.62 18.33 6.54 4.63 5.51 7.14 586.93%
EY 0.78 0.92 5.45 15.29 21.59 18.16 14.00 -85.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.32 0.41 0.34 0.40 0.48 0.50 -16.73%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 25/05/09 27/02/09 17/11/08 25/08/08 26/05/08 27/02/08 -
Price 0.53 0.50 0.44 0.55 0.57 0.60 0.60 -
P/RPS 0.76 0.65 0.51 0.63 0.61 0.66 0.67 8.77%
P/EPS 135.90 129.31 14.67 7.99 5.18 5.51 7.14 614.15%
EY 0.74 0.77 6.82 12.51 19.32 18.16 14.00 -85.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.33 0.42 0.44 0.48 0.50 -13.83%

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