[LIPO] YoY Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[LIPO] LIPO CORPORATION BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 104.34%
YoY- -14.64%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 65,128 37,668 43,856 45,012 44,966 37,572 29,106 14.35%
PBT 13,496 3,910 2,552 4,386 6,098 2,894 -340 -
Tax -3,572 -810 -962 -62 -1,062 -590 206 -
NP 9,924 3,100 1,590 4,324 5,036 2,304 -134 -
-
NP to SH 9,800 3,054 1,512 4,234 4,960 2,230 -134 -
-
Tax Rate 26.47% 20.72% 37.70% 1.41% 17.42% 20.39% - -
Total Cost 55,204 34,568 42,266 40,688 39,930 35,268 29,240 11.16%
-
Net Worth 74,532 67,530 67,032 60,989 57,463 54,993 55,661 4.98%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 74,532 67,530 67,032 60,989 57,463 54,993 55,661 4.98%
NOSH 50,359 50,396 50,400 50,404 50,406 50,452 51,538 -0.38%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 15.24% 8.23% 3.63% 9.61% 11.20% 6.13% -0.46% -
ROE 13.15% 4.52% 2.26% 6.94% 8.63% 4.06% -0.24% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 129.33 74.74 87.02 89.30 89.21 74.47 56.47 14.80%
EPS 19.46 6.06 3.00 8.40 9.84 4.42 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.34 1.33 1.21 1.14 1.09 1.08 5.38%
Adjusted Per Share Value based on latest NOSH - 50,283
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 129.38 74.83 87.12 89.42 89.33 74.64 57.82 14.35%
EPS 19.47 6.07 3.00 8.41 9.85 4.43 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4806 1.3415 1.3316 1.2116 1.1415 1.0924 1.1057 4.98%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.70 0.59 0.55 0.60 0.73 0.60 1.02 -
P/RPS 0.54 0.79 0.63 0.67 0.82 0.81 1.81 -18.24%
P/EPS 3.60 9.74 18.33 7.14 7.42 13.57 -392.31 -
EY 27.80 10.27 5.45 14.00 13.48 7.37 -0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.41 0.50 0.64 0.55 0.94 -10.90%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 27/02/09 27/02/08 09/02/07 24/02/06 28/02/05 -
Price 0.68 0.64 0.44 0.60 0.74 0.80 1.02 -
P/RPS 0.53 0.86 0.51 0.67 0.83 1.07 1.81 -18.50%
P/EPS 3.49 10.56 14.67 7.14 7.52 18.10 -392.31 -
EY 28.62 9.47 6.82 14.00 13.30 5.52 -0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.33 0.50 0.65 0.73 0.94 -11.22%

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