[LINGUI] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -758.88%
YoY- -128.46%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,690,754 1,742,028 1,237,071 1,185,373 1,211,092 1,235,736 1,309,437 18.52%
PBT 393,732 400,248 -15,306 -26,842 10,732 28,060 82,038 183.71%
Tax -69,194 -55,684 10,331 -2,490 -6,280 -9,816 6,086 -
NP 324,538 344,564 -4,975 -29,333 4,452 18,244 88,124 137.91%
-
NP to SH 324,538 344,564 -4,975 -29,333 4,452 18,244 88,124 137.91%
-
Tax Rate 17.57% 13.91% - - 58.52% 34.98% -7.42% -
Total Cost 1,366,216 1,397,464 1,242,046 1,214,706 1,206,640 1,217,492 1,221,313 7.73%
-
Net Worth 1,543,534 1,451,073 1,311,143 1,150,769 661,481 656,759 1,312,625 11.37%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 13,177 - - - 13,192 -
Div Payout % - - 0.00% - - - 14.97% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,543,534 1,451,073 1,311,143 1,150,769 661,481 656,759 1,312,625 11.37%
NOSH 659,630 659,578 658,866 653,846 661,481 656,759 659,610 0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 19.19% 19.78% -0.40% -2.47% 0.37% 1.48% 6.73% -
ROE 21.03% 23.75% -0.38% -2.55% 0.67% 2.78% 6.71% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 256.32 264.11 187.76 181.29 183.09 188.16 198.52 18.51%
EPS 49.20 52.24 -0.75 -4.45 0.68 2.76 13.36 137.90%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 2.34 2.20 1.99 1.76 1.00 1.00 1.99 11.37%
Adjusted Per Share Value based on latest NOSH - 656,285
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 256.63 264.41 187.77 179.92 183.83 187.57 198.75 18.52%
EPS 49.26 52.30 -0.76 -4.45 0.68 2.77 13.38 137.86%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 2.3429 2.2025 1.9901 1.7467 1.004 0.9969 1.9924 11.37%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.96 1.01 0.95 0.98 0.95 1.01 1.13 -
P/RPS 0.76 0.38 0.51 0.54 0.52 0.54 0.57 21.07%
P/EPS 3.98 1.93 -125.81 -21.84 141.15 36.36 8.46 -39.42%
EY 25.10 51.72 -0.79 -4.58 0.71 2.75 11.82 64.98%
DY 0.00 0.00 2.11 0.00 0.00 0.00 1.77 -
P/NAPS 0.84 0.46 0.48 0.56 0.95 1.01 0.57 29.40%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/01/07 16/11/06 18/08/06 25/05/06 23/02/06 16/11/05 23/08/05 -
Price 2.89 1.19 1.10 0.97 0.96 1.02 1.07 -
P/RPS 1.13 0.45 0.59 0.54 0.52 0.54 0.54 63.38%
P/EPS 5.87 2.28 -145.68 -21.62 142.64 36.72 8.01 -18.67%
EY 17.02 43.90 -0.69 -4.63 0.70 2.72 12.49 22.84%
DY 0.00 0.00 1.82 0.00 0.00 0.00 1.87 -
P/NAPS 1.24 0.54 0.55 0.55 0.96 1.02 0.54 73.79%

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