[LIPO] QoQ TTM Result on 30-Jun-2006 [#4]

Stock
[LIPO] LIPO CORPORATION BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 49.48%
YoY- 203.26%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 41,883 40,014 37,674 36,317 33,408 33,141 29,846 25.36%
PBT 4,440 3,809 2,619 2,310 1,593 768 -100 -
Tax -1,450 -1,423 -1,327 -1,187 -827 -530 -155 344.57%
NP 2,990 2,386 1,292 1,123 766 238 -255 -
-
NP to SH 2,909 2,277 1,173 1,015 679 199 -268 -
-
Tax Rate 32.66% 37.36% 50.67% 51.39% 51.91% 69.01% - -
Total Cost 38,893 37,628 36,382 35,194 32,642 32,903 30,101 18.64%
-
Net Worth 58,538 57,388 55,458 54,360 54,815 54,745 53,740 5.87%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 58,538 57,388 55,458 54,360 54,815 54,745 53,740 5.87%
NOSH 50,463 50,340 50,416 50,333 50,289 50,225 50,224 0.31%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 7.14% 5.96% 3.43% 3.09% 2.29% 0.72% -0.85% -
ROE 4.97% 3.97% 2.12% 1.87% 1.24% 0.36% -0.50% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 83.00 79.49 74.73 72.15 66.43 65.98 59.42 24.98%
EPS 5.76 4.52 2.33 2.02 1.35 0.40 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.14 1.10 1.08 1.09 1.09 1.07 5.53%
Adjusted Per Share Value based on latest NOSH - 50,333
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 83.20 79.49 74.84 72.14 66.37 65.83 59.29 25.36%
EPS 5.78 4.52 2.33 2.02 1.35 0.40 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1629 1.14 1.1017 1.0799 1.0889 1.0875 1.0676 5.87%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.69 0.73 0.65 0.70 0.87 0.60 0.60 -
P/RPS 0.83 0.92 0.87 0.97 1.31 0.91 1.01 -12.27%
P/EPS 11.97 16.14 27.94 34.71 64.44 151.43 -112.44 -
EY 8.35 6.20 3.58 2.88 1.55 0.66 -0.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.59 0.65 0.80 0.55 0.56 3.54%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 09/02/07 24/11/06 29/08/06 26/05/06 24/02/06 29/11/05 -
Price 0.65 0.74 0.69 0.63 0.67 0.80 0.60 -
P/RPS 0.78 0.93 0.92 0.87 1.01 1.21 1.01 -15.83%
P/EPS 11.28 16.36 29.66 31.24 49.62 201.91 -112.44 -
EY 8.87 6.11 3.37 3.20 2.02 0.50 -0.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.65 0.63 0.58 0.61 0.73 0.56 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