[LIPO] QoQ TTM Result on 31-Dec-2001 [#2]

Stock
[LIPO] LIPO CORPORATION BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 87.67%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 29,945 23,980 25,511 16,396 8,348 8,348 177.37%
PBT -981 -78 3,915 3,057 1,658 1,658 -
Tax -632 -431 -267 -75 -69 -69 486.45%
NP -1,613 -509 3,648 2,982 1,589 1,589 -
-
NP to SH -1,613 -509 3,648 2,982 1,589 1,589 -
-
Tax Rate - - 6.82% 2.45% 4.16% 4.16% -
Total Cost 31,558 24,489 21,863 13,414 6,759 6,759 242.37%
-
Net Worth 64,526 65,375 68,113 46,433 35,060 40,996 43.66%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - 1,589 1,589 1,589 1,589 -
Div Payout % - - 43.56% 53.29% 100.00% 100.00% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 64,526 65,375 68,113 46,433 35,060 40,996 43.66%
NOSH 50,410 50,288 50,454 46,433 35,060 31,780 44.55%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -5.39% -2.12% 14.30% 18.19% 19.03% 19.03% -
ROE -2.50% -0.78% 5.36% 6.42% 4.53% 3.88% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 59.40 47.68 50.56 35.31 23.81 26.27 91.86%
EPS -3.20 -1.01 7.23 6.42 4.53 5.00 -
DPS 0.00 0.00 3.15 3.42 4.53 5.00 -
NAPS 1.28 1.30 1.35 1.00 1.00 1.29 -0.61%
Adjusted Per Share Value based on latest NOSH - 46,433
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 59.49 47.64 50.68 32.57 16.58 16.58 177.43%
EPS -3.20 -1.01 7.25 5.92 3.16 3.16 -
DPS 0.00 0.00 3.16 3.16 3.16 3.16 -
NAPS 1.2818 1.2987 1.3531 0.9224 0.6965 0.8144 43.65%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 - - -
Price 1.54 1.78 2.71 7.90 0.00 0.00 -
P/RPS 2.59 3.73 5.36 22.37 0.00 0.00 -
P/EPS -48.13 -175.86 37.48 123.01 0.00 0.00 -
EY -2.08 -0.57 2.67 0.81 0.00 0.00 -
DY 0.00 0.00 1.16 0.43 0.00 0.00 -
P/NAPS 1.20 1.37 2.01 7.90 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 29/11/02 02/09/02 30/05/02 - - - -
Price 1.70 1.84 2.03 0.00 0.00 0.00 -
P/RPS 2.86 3.86 4.01 0.00 0.00 0.00 -
P/EPS -53.13 -181.79 28.08 0.00 0.00 0.00 -
EY -1.88 -0.55 3.56 0.00 0.00 0.00 -
DY 0.00 0.00 1.55 0.00 0.00 0.00 -
P/NAPS 1.33 1.42 1.50 0.00 0.00 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