[LINGUI] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
31-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -13.53%
YoY- -52.36%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,600,176 1,489,363 1,421,972 1,440,040 1,426,108 1,629,591 1,669,334 -2.77%
PBT 21,308 53,417 81,848 119,540 98,772 298,485 344,749 -84.28%
Tax -6,700 29,878 25,116 35,056 80,020 -43,713 -65,364 -78.00%
NP 14,608 83,295 106,964 154,596 178,792 254,772 279,385 -85.94%
-
NP to SH 14,608 83,295 106,964 154,596 178,792 254,772 279,385 -85.94%
-
Tax Rate 31.44% -55.93% -30.69% -29.33% -81.01% 14.64% 18.96% -
Total Cost 1,585,568 1,406,068 1,315,008 1,285,444 1,247,316 1,374,819 1,389,949 9.14%
-
Net Worth 1,673,279 1,688,322 1,702,099 1,708,206 1,681,119 1,675,610 1,582,919 3.75%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 13,190 - - - 39,581 - -
Div Payout % - 15.84% - - - 15.54% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,673,279 1,688,322 1,702,099 1,708,206 1,681,119 1,675,610 1,582,919 3.75%
NOSH 663,999 659,501 659,728 659,539 659,262 659,689 659,549 0.44%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 0.91% 5.59% 7.52% 10.74% 12.54% 15.63% 16.74% -
ROE 0.87% 4.93% 6.28% 9.05% 10.64% 15.20% 17.65% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 240.99 225.83 215.54 218.34 216.32 247.02 253.10 -3.20%
EPS 2.20 12.63 16.21 23.44 27.12 38.62 42.36 -86.00%
DPS 0.00 2.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 2.52 2.56 2.58 2.59 2.55 2.54 2.40 3.29%
Adjusted Per Share Value based on latest NOSH - 659,919
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 242.88 226.06 215.84 218.58 216.46 247.35 253.38 -2.77%
EPS 2.22 12.64 16.24 23.47 27.14 38.67 42.41 -85.93%
DPS 0.00 2.00 0.00 0.00 0.00 6.01 0.00 -
NAPS 2.5398 2.5626 2.5835 2.5928 2.5517 2.5433 2.4026 3.76%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.17 1.51 1.31 1.65 2.03 3.26 3.66 -
P/RPS 0.49 0.67 0.61 0.76 0.94 1.32 1.45 -51.38%
P/EPS 53.18 11.96 8.08 7.04 7.49 8.44 8.64 234.74%
EY 1.88 8.36 12.38 14.21 13.36 11.85 11.57 -70.12%
DY 0.00 1.32 0.00 0.00 0.00 1.84 0.00 -
P/NAPS 0.46 0.59 0.51 0.64 0.80 1.28 1.53 -55.02%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 15/08/08 22/05/08 31/01/08 16/11/07 20/08/07 22/05/07 -
Price 0.69 1.25 1.82 1.45 1.90 2.04 3.10 -
P/RPS 0.29 0.55 0.84 0.66 0.88 0.83 1.22 -61.52%
P/EPS 31.36 9.90 11.23 6.19 7.01 5.28 7.32 163.08%
EY 3.19 10.10 8.91 16.17 14.27 18.93 13.66 -61.97%
DY 0.00 1.60 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 0.27 0.49 0.71 0.56 0.75 0.80 1.29 -64.64%

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