[LINGUI] QoQ Annualized Quarter Result on 30-Sep-2001 [#1]

Announcement Date
19-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- -124.44%
YoY- -106.56%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 719,861 679,738 659,686 676,244 699,524 712,318 741,994 -2.00%
PBT 5,882 -15,634 -26,000 -18,488 119,433 175,305 243,198 -91.69%
Tax -2,987 15,634 26,000 18,488 -14,637 -23,809 -28,012 -77.60%
NP 2,895 0 0 0 104,796 151,496 215,186 -94.38%
-
NP to SH 2,895 -30,757 -38,222 -25,616 104,796 151,496 215,186 -94.38%
-
Tax Rate 50.78% - - - 12.26% 13.58% 11.52% -
Total Cost 716,966 679,738 659,686 676,244 594,728 560,822 526,808 22.87%
-
Net Worth 868,500 733,562 717,827 694,902 786,676 723,675 760,114 9.32%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 2,453 - - - 2,473 - - -
Div Payout % 84.75% - - - 2.36% - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 868,500 733,562 717,827 694,902 786,676 723,675 760,114 9.32%
NOSH 490,677 461,360 466,121 454,184 494,765 492,296 490,396 0.03%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 0.40% 0.00% 0.00% 0.00% 14.98% 21.27% 29.00% -
ROE 0.33% -4.19% -5.32% -3.69% 13.32% 20.93% 28.31% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 146.71 147.33 141.53 148.89 141.39 144.69 151.30 -2.03%
EPS 0.59 -6.67 -8.20 -5.64 21.49 30.77 43.88 -94.39%
DPS 0.50 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 1.77 1.59 1.54 1.53 1.59 1.47 1.55 9.27%
Adjusted Per Share Value based on latest NOSH - 454,184
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 109.26 103.17 100.13 102.64 106.18 108.12 112.62 -2.00%
EPS 0.44 -4.67 -5.80 -3.89 15.91 22.99 32.66 -94.38%
DPS 0.37 0.00 0.00 0.00 0.38 0.00 0.00 -
NAPS 1.3183 1.1134 1.0896 1.0548 1.1941 1.0984 1.1537 9.32%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.09 1.14 1.16 0.93 1.02 0.84 1.26 -
P/RPS 0.74 0.77 0.82 0.62 0.72 0.58 0.83 -7.38%
P/EPS 184.75 -17.10 -14.15 -16.49 4.82 2.73 2.87 1518.50%
EY 0.54 -5.85 -7.07 -6.06 20.77 36.63 34.83 -93.82%
DY 0.46 0.00 0.00 0.00 0.49 0.00 0.00 -
P/NAPS 0.62 0.72 0.75 0.61 0.64 0.57 0.81 -16.36%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 29/05/02 28/02/02 19/11/01 28/08/01 28/05/01 23/02/01 -
Price 1.20 1.12 1.09 1.12 1.28 1.12 1.16 -
P/RPS 0.82 0.76 0.77 0.75 0.91 0.77 0.77 4.29%
P/EPS 203.39 -16.80 -13.29 -19.86 6.04 3.64 2.64 1725.04%
EY 0.49 -5.95 -7.52 -5.04 16.55 27.48 37.83 -94.52%
DY 0.42 0.00 0.00 0.00 0.39 0.00 0.00 -
P/NAPS 0.68 0.70 0.71 0.73 0.81 0.76 0.75 -6.34%

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