[LIPO] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[LIPO] LIPO CORPORATION BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -87.3%
YoY- -96.5%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 37,668 33,980 35,095 38,300 43,856 44,240 46,895 -13.55%
PBT 3,910 1,872 528 978 2,552 4,964 6,390 -27.86%
Tax -810 -188 -296 -745 -962 -1,400 -734 6.76%
NP 3,100 1,684 232 233 1,590 3,564 5,656 -32.95%
-
NP to SH 3,054 1,648 197 192 1,512 3,464 5,545 -32.73%
-
Tax Rate 20.72% 10.04% 56.06% 76.18% 37.70% 28.20% 11.49% -
Total Cost 34,568 32,296 34,863 38,066 42,266 40,676 41,239 -11.06%
-
Net Worth 67,530 66,321 66,676 65,544 67,032 65,956 64,968 2.60%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 67,530 66,321 66,676 65,544 67,032 65,956 64,968 2.60%
NOSH 50,396 50,243 50,512 49,655 50,400 50,348 50,363 0.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.23% 4.96% 0.66% 0.61% 3.63% 8.06% 12.06% -
ROE 4.52% 2.48% 0.30% 0.29% 2.26% 5.25% 8.53% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 74.74 67.63 69.48 77.13 87.02 87.87 93.11 -13.59%
EPS 6.06 3.28 0.39 0.39 3.00 6.88 11.01 -32.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.32 1.32 1.32 1.33 1.31 1.29 2.56%
Adjusted Per Share Value based on latest NOSH - 50,163
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 74.83 67.50 69.72 76.08 87.12 87.88 93.16 -13.55%
EPS 6.07 3.27 0.39 0.38 3.00 6.88 11.02 -32.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3415 1.3175 1.3245 1.3021 1.3316 1.3102 1.2906 2.60%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.59 0.52 0.50 0.42 0.55 0.45 0.51 -
P/RPS 0.79 0.77 0.72 0.54 0.63 0.51 0.55 27.22%
P/EPS 9.74 15.85 128.21 108.62 18.33 6.54 4.63 63.95%
EY 10.27 6.31 0.78 0.92 5.45 15.29 21.59 -38.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.38 0.32 0.41 0.34 0.40 6.54%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 17/11/09 28/08/09 25/05/09 27/02/09 17/11/08 25/08/08 -
Price 0.64 0.66 0.53 0.50 0.44 0.55 0.57 -
P/RPS 0.86 0.98 0.76 0.65 0.51 0.63 0.61 25.65%
P/EPS 10.56 20.12 135.90 129.31 14.67 7.99 5.18 60.56%
EY 9.47 4.97 0.74 0.77 6.82 12.51 19.32 -37.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.40 0.38 0.33 0.42 0.44 5.95%

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