[LIPO] QoQ Cumulative Quarter Result on 31-Mar-2002 [#3]

Stock
[LIPO] LIPO CORPORATION BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 21.17%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 13,189 5,965 32,592 25,775 16,660 8,612 45,824 -56.30%
PBT -1,560 -903 1,937 4,097 3,239 1,840 8,003 -
Tax -117 -201 -564 -285 -93 -87 -59 57.64%
NP -1,677 -1,104 1,373 3,812 3,146 1,753 7,944 -
-
NP to SH -1,677 -1,104 1,373 3,812 3,146 1,753 7,944 -
-
Tax Rate - - 29.12% 6.96% 2.87% 4.73% 0.74% -
Total Cost 14,866 7,069 31,219 21,963 13,514 6,859 37,880 -46.30%
-
Net Worth 63,454 64,526 65,380 67,891 70,260 45,928 42,698 30.13%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - 1,005 - - - 1,655 -
Div Payout % - - 73.26% - - - 20.83% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 63,454 64,526 65,380 67,891 70,260 45,928 42,698 30.13%
NOSH 50,360 50,410 50,293 50,290 52,433 35,060 33,100 32.18%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -12.72% -18.51% 4.21% 14.79% 18.88% 20.36% 17.34% -
ROE -2.64% -1.71% 2.10% 5.61% 4.48% 3.82% 18.60% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 26.19 11.83 64.80 51.25 31.77 24.56 138.44 -66.94%
EPS -3.33 -2.19 2.73 7.58 6.00 5.00 24.00 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 5.00 -
NAPS 1.26 1.28 1.30 1.35 1.34 1.31 1.29 -1.55%
Adjusted Per Share Value based on latest NOSH - 50,454
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 26.20 11.85 64.74 51.20 33.10 17.11 91.03 -56.30%
EPS -3.33 -2.19 2.73 7.57 6.25 3.48 15.78 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.29 -
NAPS 1.2605 1.2818 1.2988 1.3487 1.3957 0.9124 0.8482 30.13%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 - - -
Price 1.48 1.54 1.78 2.71 7.90 0.00 0.00 -
P/RPS 5.65 13.01 2.75 5.29 24.86 0.00 0.00 -
P/EPS -44.44 -70.32 65.20 35.75 131.67 0.00 0.00 -
EY -2.25 -1.42 1.53 2.80 0.76 0.00 0.00 -
DY 0.00 0.00 1.12 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.20 1.37 2.01 5.90 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 29/11/02 02/09/02 30/05/02 28/02/02 29/11/01 17/10/01 -
Price 1.45 1.70 1.84 2.03 2.75 6.50 0.00 -
P/RPS 5.54 14.37 2.84 3.96 8.65 26.46 0.00 -
P/EPS -43.54 -77.63 67.40 26.78 45.83 130.00 0.00 -
EY -2.30 -1.29 1.48 3.73 2.18 0.77 0.00 -
DY 0.00 0.00 1.09 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.33 1.42 1.50 2.05 4.96 0.00 -

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