[LINGUI] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
15-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -34.5%
YoY- 3330.43%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,235,736 1,309,437 1,322,230 1,342,478 1,379,200 1,162,152 1,060,644 10.71%
PBT 28,060 82,038 98,878 138,192 210,916 45,400 17,246 38.29%
Tax -9,816 6,086 4,174 -31,394 -47,872 -2,517 -6,817 27.48%
NP 18,244 88,124 103,053 106,798 163,044 42,883 10,429 45.13%
-
NP to SH 18,244 88,124 103,053 106,798 163,044 42,883 10,429 45.13%
-
Tax Rate 34.98% -7.42% -4.22% 22.72% 22.70% 5.54% 39.53% -
Total Cost 1,217,492 1,221,313 1,219,177 1,235,680 1,216,156 1,119,269 1,050,214 10.34%
-
Net Worth 656,759 1,312,625 1,312,347 1,292,123 1,233,383 1,124,371 1,147,226 -31.03%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 13,192 - - - 6,537 - -
Div Payout % - 14.97% - - - 15.24% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 656,759 1,312,625 1,312,347 1,292,123 1,233,383 1,124,371 1,147,226 -31.03%
NOSH 656,759 659,610 659,470 659,246 659,563 653,704 651,833 0.50%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.48% 6.73% 7.79% 7.96% 11.82% 3.69% 0.98% -
ROE 2.78% 6.71% 7.85% 8.27% 13.22% 3.81% 0.91% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 188.16 198.52 200.50 203.64 209.11 177.78 162.72 10.15%
EPS 2.76 13.36 15.63 16.20 24.72 6.56 1.60 43.78%
DPS 0.00 2.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.00 1.99 1.99 1.96 1.87 1.72 1.76 -31.37%
Adjusted Per Share Value based on latest NOSH - 658,229
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 187.57 198.75 200.70 203.77 209.34 176.40 160.99 10.71%
EPS 2.77 13.38 15.64 16.21 24.75 6.51 1.58 45.34%
DPS 0.00 2.00 0.00 0.00 0.00 0.99 0.00 -
NAPS 0.9969 1.9924 1.992 1.9613 1.8721 1.7066 1.7413 -31.02%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.01 1.13 1.20 1.52 1.18 1.30 1.51 -
P/RPS 0.54 0.57 0.60 0.75 0.56 0.73 0.93 -30.37%
P/EPS 36.36 8.46 7.68 9.38 4.77 19.82 94.37 -47.02%
EY 2.75 11.82 13.02 10.66 20.95 5.05 1.06 88.69%
DY 0.00 1.77 0.00 0.00 0.00 0.77 0.00 -
P/NAPS 1.01 0.57 0.60 0.78 0.63 0.76 0.86 11.30%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/11/05 23/08/05 17/05/05 15/02/05 10/11/04 23/08/04 14/05/04 -
Price 1.02 1.07 1.11 1.33 1.09 1.05 1.50 -
P/RPS 0.54 0.54 0.55 0.65 0.52 0.59 0.92 -29.87%
P/EPS 36.72 8.01 7.10 8.21 4.41 16.01 93.75 -46.43%
EY 2.72 12.49 14.08 12.18 22.68 6.25 1.07 86.15%
DY 0.00 1.87 0.00 0.00 0.00 0.95 0.00 -
P/NAPS 1.02 0.54 0.56 0.68 0.58 0.61 0.85 12.91%

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