[LIPO] QoQ 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- -44.75%
YoY- 182.13%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
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 11,114 11,392 9,919 10,309 12,830 9,653 9,091 14.29%
PBT 1,557 636 824 1,353 2,155 791 141 393.71%
Tax 62 -93 231 -354 -367 -164 -565 -
NP 1,619 543 1,055 999 1,788 627 -424 -
-
NP to SH 1,599 518 1,033 979 1,772 605 -447 -
-
Tax Rate -3.98% 14.62% -28.03% 26.16% 17.03% 20.73% 400.71% -
Total Cost 9,495 10,849 8,864 9,310 11,042 9,026 9,515 -0.13%
-
Net Worth 60,842 59,343 50,277 58,538 57,388 55,458 54,360 7.77%
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 60,842 59,343 50,277 58,538 57,388 55,458 54,360 7.77%
NOSH 50,283 50,291 50,277 50,463 50,340 50,416 50,333 -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 14.57% 4.77% 10.64% 9.69% 13.94% 6.50% -4.66% -
ROE 2.63% 0.87% 2.05% 1.67% 3.09% 1.09% -0.82% -
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 22.10 22.65 19.73 20.43 25.49 19.15 18.06 14.36%
EPS 3.18 1.03 2.05 1.94 3.52 1.20 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.18 1.00 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 22.08 22.63 19.70 20.48 25.49 19.18 18.06 14.29%
EPS 3.18 1.03 2.05 1.94 3.52 1.20 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2086 1.1789 0.9988 1.1629 1.14 1.1017 1.0799 7.77%
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 2.71 3.00 3.65 3.38 2.86 3.39 3.88 -21.22%
P/EPS 18.87 66.02 35.04 35.57 20.74 54.17 -78.82 -
EY 5.30 1.51 2.85 2.81 4.82 1.85 -1.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.58 0.72 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 2.71 3.00 3.35 3.18 2.90 3.60 3.49 -15.47%
P/EPS 18.87 66.02 32.12 33.51 21.02 57.50 -70.94 -
EY 5.30 1.51 3.11 2.98 4.76 1.74 -1.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.58 0.66 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