[LINGUI] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
14-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 415.47%
YoY- -77.41%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 1,342,478 1,379,200 1,162,152 1,060,644 1,078,238 1,171,464 983,089 22.97%
PBT 138,192 210,916 45,400 17,246 4,828 7,732 30,419 173.04%
Tax -31,394 -47,872 -2,517 -6,817 -8,134 -11,176 -17,813 45.65%
NP 106,798 163,044 42,883 10,429 -3,306 -3,444 12,606 312.90%
-
NP to SH 106,798 163,044 42,883 10,429 -3,306 -3,444 12,606 312.90%
-
Tax Rate 22.72% 22.70% 5.54% 39.53% 168.48% 144.54% 58.56% -
Total Cost 1,235,680 1,216,156 1,119,269 1,050,214 1,081,544 1,174,908 970,483 17.38%
-
Net Worth 1,292,123 1,233,383 1,124,371 1,147,226 1,106,238 996,299 881,878 28.85%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 6,537 - - - 5,410 -
Div Payout % - - 15.24% - - - 42.92% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,292,123 1,233,383 1,124,371 1,147,226 1,106,238 996,299 881,878 28.85%
NOSH 659,246 659,563 653,704 651,833 635,769 614,999 541,030 14.01%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 7.96% 11.82% 3.69% 0.98% -0.31% -0.29% 1.28% -
ROE 8.27% 13.22% 3.81% 0.91% -0.30% -0.35% 1.43% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 203.64 209.11 177.78 162.72 169.60 190.48 181.71 7.85%
EPS 16.20 24.72 6.56 1.60 -0.52 -0.56 2.33 262.14%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.96 1.87 1.72 1.76 1.74 1.62 1.63 13.01%
Adjusted Per Share Value based on latest NOSH - 657,986
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 203.77 209.34 176.40 160.99 163.66 177.81 149.22 22.96%
EPS 16.21 24.75 6.51 1.58 -0.50 -0.52 1.91 313.38%
DPS 0.00 0.00 0.99 0.00 0.00 0.00 0.82 -
NAPS 1.9613 1.8721 1.7066 1.7413 1.6791 1.5122 1.3386 28.85%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.52 1.18 1.30 1.51 0.95 1.00 0.92 -
P/RPS 0.75 0.56 0.73 0.93 0.56 0.52 0.51 29.16%
P/EPS 9.38 4.77 19.82 94.37 -182.69 -178.57 39.48 -61.47%
EY 10.66 20.95 5.05 1.06 -0.55 -0.56 2.53 159.73%
DY 0.00 0.00 0.77 0.00 0.00 0.00 1.09 -
P/NAPS 0.78 0.63 0.76 0.86 0.55 0.62 0.56 24.59%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 15/02/05 10/11/04 23/08/04 14/05/04 26/02/04 18/11/03 26/08/03 -
Price 1.33 1.09 1.05 1.50 1.14 1.00 1.14 -
P/RPS 0.65 0.52 0.59 0.92 0.67 0.52 0.63 2.09%
P/EPS 8.21 4.41 16.01 93.75 -219.23 -178.57 48.93 -69.41%
EY 12.18 22.68 6.25 1.07 -0.46 -0.56 2.04 227.33%
DY 0.00 0.00 0.95 0.00 0.00 0.00 0.88 -
P/NAPS 0.68 0.58 0.61 0.85 0.66 0.62 0.70 -1.90%

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