[LIPO] YoY Cumulative 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- 39.48%
YoY- 136.59%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 29,401 28,725 34,413 32,792 27,226 22,726 21,601 5.26%
PBT 3,675 734 4,311 4,402 1,885 -273 665 32.94%
Tax -595 -559 -126 -885 -364 73 -112 32.07%
NP 3,080 175 4,185 3,517 1,521 -200 553 33.12%
-
NP to SH 3,047 144 4,113 3,459 1,462 -200 553 32.88%
-
Tax Rate 16.19% 76.16% 2.92% 20.10% 19.31% - 16.84% -
Total Cost 26,321 28,550 30,228 29,275 25,705 22,926 21,048 3.79%
-
Net Worth 68,998 65,544 63,431 58,405 54,951 54,000 55,802 3.59%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 68,998 65,544 63,431 58,405 54,951 54,000 55,802 3.59%
NOSH 50,363 49,655 50,342 50,349 50,413 49,999 50,272 0.03%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.48% 0.61% 12.16% 10.73% 5.59% -0.88% 2.56% -
ROE 4.42% 0.22% 6.48% 5.92% 2.66% -0.37% 0.99% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 58.38 57.85 68.36 65.13 54.01 45.45 42.97 5.23%
EPS 6.05 0.29 8.17 6.87 2.90 -0.40 1.10 32.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.32 1.26 1.16 1.09 1.08 1.11 3.56%
Adjusted Per Share Value based on latest NOSH - 50,463
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 58.41 57.06 68.36 65.14 54.08 45.15 42.91 5.27%
EPS 6.05 0.29 8.17 6.87 2.90 -0.40 1.10 32.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3707 1.3021 1.2601 1.1602 1.0916 1.0727 1.1085 3.60%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.70 0.42 0.60 0.69 0.87 0.93 1.42 -
P/RPS 1.20 0.73 0.88 1.06 1.61 2.05 3.30 -15.50%
P/EPS 11.57 144.83 7.34 10.04 30.00 -232.50 129.09 -33.09%
EY 8.64 0.69 13.62 9.96 3.33 -0.43 0.77 49.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.32 0.48 0.59 0.80 0.86 1.28 -14.21%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 25/05/09 26/05/08 25/05/07 26/05/06 25/05/05 19/05/04 -
Price 0.55 0.50 0.60 0.65 0.67 0.68 1.20 -
P/RPS 0.94 0.86 0.88 1.00 1.24 1.50 2.79 -16.57%
P/EPS 9.09 172.41 7.34 9.46 23.10 -170.00 109.09 -33.89%
EY 11.00 0.58 13.62 10.57 4.33 -0.59 0.92 51.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.48 0.56 0.61 0.63 1.08 -15.25%

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