[LIPO] YoY 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- 208.69%
YoY- -9.76%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
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 17,235 10,339 10,868 11,114 12,830 10,490 7,195 15.66%
PBT 3,257 1,487 35 1,557 2,155 965 97 79.56%
Tax -979 -358 -131 62 -367 -271 104 -
NP 2,278 1,129 -96 1,619 1,788 694 201 49.84%
-
NP to SH 2,244 1,115 -110 1,599 1,772 668 201 49.47%
-
Tax Rate 30.06% 24.08% 374.29% -3.98% 17.03% 28.08% -107.22% -
Total Cost 14,957 9,210 10,964 9,495 11,042 9,796 6,994 13.49%
-
Net Worth 74,464 67,606 66,500 60,842 57,388 54,745 54,270 5.41%
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 74,464 67,606 66,500 60,842 57,388 54,745 54,270 5.41%
NOSH 50,313 50,452 50,000 50,283 50,340 50,225 50,249 0.02%
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 13.22% 10.92% -0.88% 14.57% 13.94% 6.62% 2.79% -
ROE 3.01% 1.65% -0.17% 2.63% 3.09% 1.22% 0.37% -
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 34.25 20.49 21.74 22.10 25.49 20.89 14.32 15.63%
EPS 4.46 2.21 -0.22 3.18 3.52 1.33 0.40 49.43%
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 34.24 20.54 21.59 22.08 25.49 20.84 14.29 15.67%
EPS 4.46 2.21 -0.22 3.18 3.52 1.33 0.40 49.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4792 1.343 1.321 1.2086 1.14 1.0875 1.0781 5.41%
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 2.04 2.88 2.53 2.71 2.86 2.87 7.12 -18.79%
P/EPS 15.70 26.70 -250.00 18.87 20.74 45.11 255.00 -37.14%
EY 6.37 3.75 -0.40 5.30 4.82 2.22 0.39 59.25%
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 1.99 3.12 2.02 2.71 2.90 3.83 7.12 -19.13%
P/EPS 15.25 28.96 -200.00 18.87 21.02 60.15 255.00 -37.45%
EY 6.56 3.45 -0.50 5.30 4.76 1.66 0.39 60.03%
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