[LIPO] YoY TTM Result on 31-Dec-2005 [#2]

Stock
[LIPO] LIPO CORPORATION BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 174.25%
YoY- 2311.11%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 46,389 42,734 40,014 33,141 29,667 26,146 29,121 8.06%
PBT 5,472 4,370 3,809 768 -49 -11,002 -3,037 -
Tax -1,183 -154 -1,423 -530 40 -426 -542 13.87%
NP 4,289 4,216 2,386 238 -9 -11,428 -3,579 -
-
NP to SH 4,184 4,129 2,277 199 -9 -11,428 -3,579 -
-
Tax Rate 21.62% 3.52% 37.36% 69.01% - - - -
Total Cost 42,100 38,518 37,628 32,903 29,676 37,574 32,700 4.29%
-
Net Worth 66,500 60,842 57,388 54,745 54,270 55,891 63,331 0.81%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 66,500 60,842 57,388 54,745 54,270 55,891 63,331 0.81%
NOSH 50,000 50,283 50,340 50,225 50,249 50,810 50,263 -0.08%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 9.25% 9.87% 5.96% 0.72% -0.03% -43.71% -12.29% -
ROE 6.29% 6.79% 3.97% 0.36% -0.02% -20.45% -5.65% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 92.78 84.99 79.49 65.98 59.04 51.46 57.94 8.15%
EPS 8.37 8.21 4.52 0.40 -0.02 -22.49 -7.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.21 1.14 1.09 1.08 1.10 1.26 0.90%
Adjusted Per Share Value based on latest NOSH - 50,225
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 92.15 84.89 79.49 65.83 58.93 51.94 57.85 8.06%
EPS 8.31 8.20 4.52 0.40 -0.02 -22.70 -7.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.321 1.2086 1.14 1.0875 1.0781 1.1103 1.2581 0.81%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.55 0.60 0.73 0.60 1.02 1.40 1.48 -
P/RPS 0.59 0.71 0.92 0.91 1.73 2.72 2.55 -21.63%
P/EPS 6.57 7.31 16.14 151.43 -5,695.00 -6.22 -20.78 -
EY 15.21 13.69 6.20 0.66 -0.02 -16.07 -4.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.50 0.64 0.55 0.94 1.27 1.17 -16.02%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 27/02/08 09/02/07 24/02/06 28/02/05 24/02/04 26/02/03 -
Price 0.44 0.60 0.74 0.80 1.02 1.40 1.45 -
P/RPS 0.47 0.71 0.93 1.21 1.73 2.72 2.50 -24.29%
P/EPS 5.26 7.31 16.36 201.91 -5,695.00 -6.22 -20.36 -
EY 19.02 13.69 6.11 0.50 -0.02 -16.07 -4.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.50 0.65 0.73 0.94 1.27 1.15 -18.76%

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