[LINGUI] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -3.51%
YoY- 888.11%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,211,092 1,235,736 1,309,437 1,322,230 1,342,478 1,379,200 1,162,152 2.78%
PBT 10,732 28,060 82,038 98,878 138,192 210,916 45,400 -61.66%
Tax -6,280 -9,816 6,086 4,174 -31,394 -47,872 -2,517 83.65%
NP 4,452 18,244 88,124 103,053 106,798 163,044 42,883 -77.81%
-
NP to SH 4,452 18,244 88,124 103,053 106,798 163,044 42,883 -77.81%
-
Tax Rate 58.52% 34.98% -7.42% -4.22% 22.72% 22.70% 5.54% -
Total Cost 1,206,640 1,217,492 1,221,313 1,219,177 1,235,680 1,216,156 1,119,269 5.12%
-
Net Worth 661,481 656,759 1,312,625 1,312,347 1,292,123 1,233,383 1,124,371 -29.72%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 13,192 - - - 6,537 -
Div Payout % - - 14.97% - - - 15.24% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 661,481 656,759 1,312,625 1,312,347 1,292,123 1,233,383 1,124,371 -29.72%
NOSH 661,481 656,759 659,610 659,470 659,246 659,563 653,704 0.78%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.37% 1.48% 6.73% 7.79% 7.96% 11.82% 3.69% -
ROE 0.67% 2.78% 6.71% 7.85% 8.27% 13.22% 3.81% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 183.09 188.16 198.52 200.50 203.64 209.11 177.78 1.97%
EPS 0.68 2.76 13.36 15.63 16.20 24.72 6.56 -77.84%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.00 -
NAPS 1.00 1.00 1.99 1.99 1.96 1.87 1.72 -30.27%
Adjusted Per Share Value based on latest NOSH - 659,972
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 183.83 187.57 198.75 200.70 203.77 209.34 176.40 2.78%
EPS 0.68 2.77 13.38 15.64 16.21 24.75 6.51 -77.72%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.99 -
NAPS 1.004 0.9969 1.9924 1.992 1.9613 1.8721 1.7066 -29.72%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.95 1.01 1.13 1.20 1.52 1.18 1.30 -
P/RPS 0.52 0.54 0.57 0.60 0.75 0.56 0.73 -20.19%
P/EPS 141.15 36.36 8.46 7.68 9.38 4.77 19.82 268.83%
EY 0.71 2.75 11.82 13.02 10.66 20.95 5.05 -72.86%
DY 0.00 0.00 1.77 0.00 0.00 0.00 0.77 -
P/NAPS 0.95 1.01 0.57 0.60 0.78 0.63 0.76 15.99%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 16/11/05 23/08/05 17/05/05 15/02/05 10/11/04 23/08/04 -
Price 0.96 1.02 1.07 1.11 1.33 1.09 1.05 -
P/RPS 0.52 0.54 0.54 0.55 0.65 0.52 0.59 -8.05%
P/EPS 142.64 36.72 8.01 7.10 8.21 4.41 16.01 328.05%
EY 0.70 2.72 12.49 14.08 12.18 22.68 6.25 -76.67%
DY 0.00 0.00 1.87 0.00 0.00 0.00 0.95 -
P/NAPS 0.96 1.02 0.54 0.56 0.68 0.58 0.61 35.18%

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