[LINGUI] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -75.6%
YoY- -95.83%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,742,028 1,237,071 1,185,373 1,211,092 1,235,736 1,309,437 1,322,230 20.15%
PBT 400,248 -15,306 -26,842 10,732 28,060 82,038 98,878 153.77%
Tax -55,684 10,331 -2,490 -6,280 -9,816 6,086 4,174 -
NP 344,564 -4,975 -29,333 4,452 18,244 88,124 103,053 123.43%
-
NP to SH 344,564 -4,975 -29,333 4,452 18,244 88,124 103,053 123.43%
-
Tax Rate 13.91% - - 58.52% 34.98% -7.42% -4.22% -
Total Cost 1,397,464 1,242,046 1,214,706 1,206,640 1,217,492 1,221,313 1,219,177 9.51%
-
Net Worth 1,451,073 1,311,143 1,150,769 661,481 656,759 1,312,625 1,312,347 6.92%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 13,177 - - - 13,192 - -
Div Payout % - 0.00% - - - 14.97% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,451,073 1,311,143 1,150,769 661,481 656,759 1,312,625 1,312,347 6.92%
NOSH 659,578 658,866 653,846 661,481 656,759 659,610 659,470 0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 19.78% -0.40% -2.47% 0.37% 1.48% 6.73% 7.79% -
ROE 23.75% -0.38% -2.55% 0.67% 2.78% 6.71% 7.85% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 264.11 187.76 181.29 183.09 188.16 198.52 200.50 20.14%
EPS 52.24 -0.75 -4.45 0.68 2.76 13.36 15.63 123.37%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.20 1.99 1.76 1.00 1.00 1.99 1.99 6.91%
Adjusted Per Share Value based on latest NOSH - 510,000
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 264.41 187.77 179.92 183.83 187.57 198.75 200.70 20.15%
EPS 52.30 -0.76 -4.45 0.68 2.77 13.38 15.64 123.45%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.2025 1.9901 1.7467 1.004 0.9969 1.9924 1.992 6.91%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.01 0.95 0.98 0.95 1.01 1.13 1.20 -
P/RPS 0.38 0.51 0.54 0.52 0.54 0.57 0.60 -26.23%
P/EPS 1.93 -125.81 -21.84 141.15 36.36 8.46 7.68 -60.14%
EY 51.72 -0.79 -4.58 0.71 2.75 11.82 13.02 150.61%
DY 0.00 2.11 0.00 0.00 0.00 1.77 0.00 -
P/NAPS 0.46 0.48 0.56 0.95 1.01 0.57 0.60 -16.21%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 16/11/06 18/08/06 25/05/06 23/02/06 16/11/05 23/08/05 17/05/05 -
Price 1.19 1.10 0.97 0.96 1.02 1.07 1.11 -
P/RPS 0.45 0.59 0.54 0.52 0.54 0.54 0.55 -12.51%
P/EPS 2.28 -145.68 -21.62 142.64 36.72 8.01 7.10 -53.07%
EY 43.90 -0.69 -4.63 0.70 2.72 12.49 14.08 113.27%
DY 0.00 1.82 0.00 0.00 0.00 1.87 0.00 -
P/NAPS 0.54 0.55 0.55 0.96 1.02 0.54 0.56 -2.39%

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