[LIPO] YoY Quarter Result on 31-Dec-2002 [#2]

Stock
[LIPO] LIPO CORPORATION BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 48.1%
YoY- -141.13%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 10,490 7,195 7,011 7,224 8,048 6.84%
PBT 965 97 -162 -657 1,399 -8.86%
Tax -271 104 -26 84 -6 159.07%
NP 694 201 -188 -573 1,393 -15.97%
-
NP to SH 668 201 -188 -573 1,393 -16.77%
-
Tax Rate 28.08% -107.22% - - 0.43% -
Total Cost 9,796 6,994 7,199 7,797 6,655 10.14%
-
Net Worth 54,745 54,270 55,891 63,331 62,220 -3.14%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 54,745 54,270 55,891 63,331 62,220 -3.14%
NOSH 50,225 50,249 50,810 50,263 46,433 1.98%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 6.62% 2.79% -2.68% -7.93% 17.31% -
ROE 1.22% 0.37% -0.34% -0.90% 2.24% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 20.89 14.32 13.80 14.37 17.33 4.77%
EPS 1.33 0.40 -0.37 -1.14 3.00 -18.39%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.08 1.10 1.26 1.34 -5.02%
Adjusted Per Share Value based on latest NOSH - 50,263
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 20.84 14.29 13.93 14.35 15.99 6.84%
EPS 1.33 0.40 -0.37 -1.14 2.77 -16.74%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0875 1.0781 1.1103 1.2581 1.236 -3.14%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.60 1.02 1.40 1.48 7.90 -
P/RPS 2.87 7.12 10.15 10.30 45.58 -49.88%
P/EPS 45.11 255.00 -378.38 -129.82 263.33 -35.64%
EY 2.22 0.39 -0.26 -0.77 0.38 55.42%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.94 1.27 1.17 5.90 -44.72%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 24/02/06 28/02/05 24/02/04 26/02/03 28/02/02 -
Price 0.80 1.02 1.40 1.45 2.75 -
P/RPS 3.83 7.12 10.15 10.09 15.87 -29.89%
P/EPS 60.15 255.00 -378.38 -127.19 91.67 -9.99%
EY 1.66 0.39 -0.26 -0.79 1.09 11.08%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.94 1.27 1.15 2.05 -22.73%

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