[LINGUI] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -738.79%
YoY- -160.36%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,328,556 1,292,792 1,224,485 1,428,530 1,600,176 1,489,363 1,421,972 -4.42%
PBT 149,132 -75,725 -103,314 -74,120 21,308 53,417 81,848 49.12%
Tax 5,060 -8,527 -5,754 -19,194 -6,700 29,878 25,116 -65.60%
NP 154,192 -84,252 -109,069 -93,314 14,608 83,295 106,964 27.58%
-
NP to SH 154,192 -84,252 -109,069 -93,314 14,608 83,295 106,964 27.58%
-
Tax Rate -3.39% - - - 31.44% -55.93% -30.69% -
Total Cost 1,174,364 1,377,044 1,333,554 1,521,844 1,585,568 1,406,068 1,315,008 -7.25%
-
Net Worth 1,321,207 1,524,057 1,471,116 1,484,840 1,673,279 1,688,322 1,702,099 -15.52%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 6,597 - - - 13,190 - -
Div Payout % - 0.00% - - - 15.84% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,321,207 1,524,057 1,471,116 1,484,840 1,673,279 1,688,322 1,702,099 -15.52%
NOSH 660,603 659,765 659,693 659,929 663,999 659,501 659,728 0.08%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.61% -6.52% -8.91% -6.53% 0.91% 5.59% 7.52% -
ROE 11.67% -5.53% -7.41% -6.28% 0.87% 4.93% 6.28% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 201.11 195.95 185.61 216.47 240.99 225.83 215.54 -4.51%
EPS 23.36 -12.77 -16.53 -14.14 2.20 12.63 16.21 27.55%
DPS 0.00 1.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.00 2.31 2.23 2.25 2.52 2.56 2.58 -15.60%
Adjusted Per Share Value based on latest NOSH - 659,357
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 201.66 196.23 185.86 216.83 242.88 226.06 215.84 -4.42%
EPS 23.40 -12.79 -16.56 -14.16 2.22 12.64 16.24 27.54%
DPS 0.00 1.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.0054 2.3133 2.2329 2.2538 2.5398 2.5626 2.5835 -15.52%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.99 1.03 0.53 0.60 1.17 1.51 1.31 -
P/RPS 0.49 0.53 0.29 0.28 0.49 0.67 0.61 -13.57%
P/EPS 4.24 -8.07 -3.21 -4.24 53.18 11.96 8.08 -34.91%
EY 23.58 -12.40 -31.19 -23.57 1.88 8.36 12.38 53.59%
DY 0.00 0.97 0.00 0.00 0.00 1.32 0.00 -
P/NAPS 0.50 0.45 0.24 0.27 0.46 0.59 0.51 -1.31%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 18/08/09 25/05/09 19/02/09 19/11/08 15/08/08 22/05/08 -
Price 1.05 1.09 0.92 0.61 0.69 1.25 1.82 -
P/RPS 0.52 0.56 0.50 0.28 0.29 0.55 0.84 -27.34%
P/EPS 4.50 -8.54 -5.56 -4.31 31.36 9.90 11.23 -45.61%
EY 22.23 -11.72 -17.97 -23.18 3.19 10.10 8.91 83.85%
DY 0.00 0.92 0.00 0.00 0.00 1.60 0.00 -
P/NAPS 0.53 0.47 0.41 0.27 0.27 0.49 0.71 -17.69%

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