[LIPO] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[LIPO] LIPO CORPORATION BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 97.74%
YoY- 99.92%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 42,734 40,014 33,141 29,667 26,146 29,121 16,396 17.30%
PBT 4,370 3,809 768 -49 -11,002 -3,037 3,057 6.13%
Tax -154 -1,423 -530 40 -426 -542 -75 12.73%
NP 4,216 2,386 238 -9 -11,428 -3,579 2,982 5.93%
-
NP to SH 4,129 2,277 199 -9 -11,428 -3,579 2,982 5.57%
-
Tax Rate 3.52% 37.36% 69.01% - - - 2.45% -
Total Cost 38,518 37,628 32,903 29,676 37,574 32,700 13,414 19.21%
-
Net Worth 60,842 57,388 54,745 54,270 55,891 63,331 46,433 4.60%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - 1,589 -
Div Payout % - - - - - - 53.29% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 60,842 57,388 54,745 54,270 55,891 63,331 46,433 4.60%
NOSH 50,283 50,340 50,225 50,249 50,810 50,263 46,433 1.33%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 9.87% 5.96% 0.72% -0.03% -43.71% -12.29% 18.19% -
ROE 6.79% 3.97% 0.36% -0.02% -20.45% -5.65% 6.42% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 84.99 79.49 65.98 59.04 51.46 57.94 35.31 15.75%
EPS 8.21 4.52 0.40 -0.02 -22.49 -7.12 6.42 4.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.42 -
NAPS 1.21 1.14 1.09 1.08 1.10 1.26 1.00 3.22%
Adjusted Per Share Value based on latest NOSH - 50,249
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 84.89 79.49 65.83 58.93 51.94 57.85 32.57 17.30%
EPS 8.20 4.52 0.40 -0.02 -22.70 -7.11 5.92 5.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.16 -
NAPS 1.2086 1.14 1.0875 1.0781 1.1103 1.2581 0.9224 4.60%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.60 0.73 0.60 1.02 1.40 1.48 7.90 -
P/RPS 0.71 0.92 0.91 1.73 2.72 2.55 22.37 -43.71%
P/EPS 7.31 16.14 151.43 -5,695.00 -6.22 -20.78 123.01 -37.51%
EY 13.69 6.20 0.66 -0.02 -16.07 -4.81 0.81 60.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.43 -
P/NAPS 0.50 0.64 0.55 0.94 1.27 1.17 7.90 -36.85%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 09/02/07 24/02/06 28/02/05 24/02/04 26/02/03 - -
Price 0.60 0.74 0.80 1.02 1.40 1.45 0.00 -
P/RPS 0.71 0.93 1.21 1.73 2.72 2.50 0.00 -
P/EPS 7.31 16.36 201.91 -5,695.00 -6.22 -20.36 0.00 -
EY 13.69 6.11 0.50 -0.02 -16.07 -4.91 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.65 0.73 0.94 1.27 1.15 0.00 -

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