[LIPO] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[LIPO] LIPO CORPORATION BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -53.87%
YoY- -14.38%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 61,316 33,980 44,240 45,568 38,612 33,184 29,432 13.00%
PBT 13,964 1,872 4,964 2,544 3,164 1,928 -1,068 -
Tax -3,228 -188 -1,400 -372 -656 -96 -4 204.97%
NP 10,736 1,684 3,564 2,172 2,508 1,832 -1,072 -
-
NP to SH 10,624 1,648 3,464 2,072 2,420 1,788 -1,072 -
-
Tax Rate 23.12% 10.04% 28.20% 14.62% 20.73% 4.98% - -
Total Cost 50,580 32,296 40,676 43,396 36,104 31,352 30,504 8.78%
-
Net Worth 72,573 66,321 65,956 59,343 55,458 53,740 54,611 4.85%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 72,573 66,321 65,956 59,343 55,458 53,740 54,611 4.85%
NOSH 50,398 50,243 50,348 50,291 50,416 50,224 50,566 -0.05%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 17.51% 4.96% 8.06% 4.77% 6.50% 5.52% -3.64% -
ROE 14.64% 2.48% 5.25% 3.49% 4.36% 3.33% -1.96% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 121.66 67.63 87.87 90.61 76.59 66.07 58.21 13.06%
EPS 21.12 3.28 6.88 4.12 4.80 3.56 -2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.32 1.31 1.18 1.10 1.07 1.08 4.90%
Adjusted Per Share Value based on latest NOSH - 50,291
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 121.80 67.50 87.88 90.52 76.70 65.92 58.47 13.00%
EPS 21.10 3.27 6.88 4.12 4.81 3.55 -2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4417 1.3175 1.3102 1.1789 1.1017 1.0676 1.0849 4.85%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.64 0.52 0.45 0.68 0.65 0.60 1.00 -
P/RPS 0.53 0.77 0.51 0.75 0.85 0.91 1.72 -17.80%
P/EPS 3.04 15.85 6.54 16.50 13.54 16.85 -47.17 -
EY 32.94 6.31 15.29 6.06 7.38 5.93 -2.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.34 0.58 0.59 0.56 0.93 -11.72%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 17/11/09 17/11/08 29/11/07 24/11/06 29/11/05 30/11/04 -
Price 0.54 0.66 0.55 0.68 0.69 0.60 1.14 -
P/RPS 0.44 0.98 0.63 0.75 0.90 0.91 1.96 -22.03%
P/EPS 2.56 20.12 7.99 16.50 14.38 16.85 -53.77 -
EY 39.04 4.97 12.51 6.06 6.96 5.93 -1.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.50 0.42 0.58 0.63 0.56 1.06 -15.70%

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