[LINGUI] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -24.14%
YoY- 250.12%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,078,238 1,171,464 983,089 971,982 1,007,550 1,007,132 719,861 30.81%
PBT 4,828 7,732 30,419 68,998 91,156 120,356 5,882 -12.30%
Tax -8,134 -11,176 -17,813 -22,825 -30,292 -40,576 -2,987 94.64%
NP -3,306 -3,444 12,606 46,173 60,864 79,780 2,895 -
-
NP to SH -3,306 -3,444 12,606 46,173 60,864 79,780 2,895 -
-
Tax Rate 168.48% 144.54% 58.56% 33.08% 33.23% 33.71% 50.78% -
Total Cost 1,081,544 1,174,908 970,483 925,809 946,686 927,352 716,966 31.43%
-
Net Worth 1,106,238 996,299 881,878 978,099 911,935 824,133 868,500 17.45%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 5,410 - - - 2,453 -
Div Payout % - - 42.92% - - - 84.75% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,106,238 996,299 881,878 978,099 911,935 824,133 868,500 17.45%
NOSH 635,769 614,999 541,030 528,702 512,323 487,652 490,677 18.79%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -0.31% -0.29% 1.28% 4.75% 6.04% 7.92% 0.40% -
ROE -0.30% -0.35% 1.43% 4.72% 6.67% 9.68% 0.33% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 169.60 190.48 181.71 183.84 196.66 206.53 146.71 10.11%
EPS -0.52 -0.56 2.33 8.73 11.88 16.36 0.59 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.50 -
NAPS 1.74 1.62 1.63 1.85 1.78 1.69 1.77 -1.13%
Adjusted Per Share Value based on latest NOSH - 559,733
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 163.66 177.81 149.22 147.53 152.93 152.87 109.26 30.81%
EPS -0.50 -0.52 1.91 7.01 9.24 12.11 0.44 -
DPS 0.00 0.00 0.82 0.00 0.00 0.00 0.37 -
NAPS 1.6791 1.5122 1.3386 1.4846 1.3842 1.2509 1.3183 17.44%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.95 1.00 0.92 0.99 1.03 1.03 1.09 -
P/RPS 0.56 0.52 0.51 0.54 0.52 0.50 0.74 -16.91%
P/EPS -182.69 -178.57 39.48 11.34 8.67 6.30 184.75 -
EY -0.55 -0.56 2.53 8.82 11.53 15.88 0.54 -
DY 0.00 0.00 1.09 0.00 0.00 0.00 0.46 -
P/NAPS 0.55 0.62 0.56 0.54 0.58 0.61 0.62 -7.65%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 18/11/03 26/08/03 20/05/03 17/02/03 20/11/02 28/08/02 -
Price 1.14 1.00 1.14 0.88 1.05 1.10 1.20 -
P/RPS 0.67 0.52 0.63 0.48 0.53 0.53 0.82 -12.56%
P/EPS -219.23 -178.57 48.93 10.08 8.84 6.72 203.39 -
EY -0.46 -0.56 2.04 9.92 11.31 14.87 0.49 -
DY 0.00 0.00 0.88 0.00 0.00 0.00 0.42 -
P/NAPS 0.66 0.62 0.70 0.48 0.59 0.65 0.68 -1.96%

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