[LIPO] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[LIPO] LIPO CORPORATION BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -7.02%
YoY- 136.59%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 45,012 45,568 42,711 43,722 44,966 38,612 36,317 15.33%
PBT 4,386 2,544 5,226 5,869 6,098 3,164 2,026 67.11%
Tax -62 -372 -654 -1,180 -1,062 -656 -929 -83.46%
NP 4,324 2,172 4,572 4,689 5,036 2,508 1,097 148.90%
-
NP to SH 4,234 2,072 4,492 4,612 4,960 2,420 1,015 158.46%
-
Tax Rate 1.41% 14.62% 12.51% 20.11% 17.42% 20.73% 45.85% -
Total Cost 40,688 43,396 38,139 39,033 39,930 36,104 35,220 10.07%
-
Net Worth 60,989 59,343 58,888 58,405 57,463 55,458 54,486 7.78%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 60,989 59,343 58,888 58,405 57,463 55,458 54,486 7.78%
NOSH 50,404 50,291 50,332 50,349 50,406 50,416 50,450 -0.06%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.61% 4.77% 10.70% 10.73% 11.20% 6.50% 3.02% -
ROE 6.94% 3.49% 7.63% 7.90% 8.63% 4.36% 1.86% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 89.30 90.61 84.86 86.84 89.21 76.59 71.99 15.40%
EPS 8.40 4.12 8.92 9.16 9.84 4.80 2.02 157.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.18 1.17 1.16 1.14 1.10 1.08 7.84%
Adjusted Per Share Value based on latest NOSH - 50,463
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 89.42 90.52 84.85 86.86 89.33 76.70 72.14 15.34%
EPS 8.41 4.12 8.92 9.16 9.85 4.81 2.02 158.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2116 1.1789 1.1698 1.1602 1.1415 1.1017 1.0824 7.78%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.60 0.68 0.72 0.69 0.73 0.65 0.70 -
P/RPS 0.67 0.75 0.85 0.79 0.82 0.85 0.97 -21.80%
P/EPS 7.14 16.50 8.07 7.53 7.42 13.54 34.79 -65.10%
EY 14.00 6.06 12.40 13.28 13.48 7.38 2.87 186.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.58 0.62 0.59 0.64 0.59 0.65 -16.00%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 29/11/07 28/08/07 25/05/07 09/02/07 24/11/06 29/08/06 -
Price 0.60 0.68 0.66 0.65 0.74 0.69 0.63 -
P/RPS 0.67 0.75 0.78 0.75 0.83 0.90 0.88 -16.57%
P/EPS 7.14 16.50 7.40 7.10 7.52 14.38 31.31 -62.57%
EY 14.00 6.06 13.52 14.09 13.30 6.96 3.19 167.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.58 0.56 0.56 0.65 0.63 0.58 -9.39%

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