[LIPO] QoQ Cumulative 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- -84.38%
YoY- 67.18%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
Cumulative 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 28,725 21,928 11,060 46,895 34,413 22,506 34.50%
PBT 528 734 1,276 1,241 6,390 4,311 2,193 -61.33%
Tax -296 -559 -481 -350 -734 -126 -31 350.69%
NP 232 175 795 891 5,656 4,185 2,162 -77.44%
-
NP to SH 197 144 756 866 5,545 4,113 2,117 -79.49%
-
Tax Rate 56.06% 76.16% 37.70% 28.20% 11.49% 2.92% 1.41% -
Total Cost 34,863 28,550 21,133 10,169 41,239 30,228 20,344 43.25%
-
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% 0.22% 1.13% 1.31% 8.53% 6.48% 3.47% -
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 57.85 43.51 21.97 93.11 68.36 44.65 34.32%
EPS 0.39 0.29 1.50 1.72 11.01 8.17 4.20 -79.52%
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 57.06 43.56 21.97 93.16 68.36 44.71 34.50%
EPS 0.39 0.29 1.50 1.72 11.02 8.17 4.21 -79.55%
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 0.73 1.26 2.05 0.55 0.88 1.34 -33.93%
P/EPS 128.21 144.83 36.67 26.16 4.63 7.34 14.29 332.35%
EY 0.78 0.69 2.73 3.82 21.59 13.62 7.00 -76.87%
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 0.86 1.01 2.50 0.61 0.88 1.34 -31.50%
P/EPS 135.90 172.41 29.33 31.98 5.18 7.34 14.29 349.49%
EY 0.74 0.58 3.41 3.13 19.32 13.62 7.00 -77.67%
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