[LINGUI] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -13.91%
YoY- 1052.45%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,440,040 1,426,108 1,629,591 1,669,334 1,690,754 1,742,028 1,237,071 10.62%
PBT 119,540 98,772 298,485 344,749 393,732 400,248 -15,306 -
Tax 35,056 80,020 -43,713 -65,364 -69,194 -55,684 10,331 125.30%
NP 154,596 178,792 254,772 279,385 324,538 344,564 -4,975 -
-
NP to SH 154,596 178,792 254,772 279,385 324,538 344,564 -4,975 -
-
Tax Rate -29.33% -81.01% 14.64% 18.96% 17.57% 13.91% - -
Total Cost 1,285,444 1,247,316 1,374,819 1,389,949 1,366,216 1,397,464 1,242,046 2.30%
-
Net Worth 1,708,206 1,681,119 1,675,610 1,582,919 1,543,534 1,451,073 1,311,143 19.22%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 39,581 - - - 13,177 -
Div Payout % - - 15.54% - - - 0.00% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,708,206 1,681,119 1,675,610 1,582,919 1,543,534 1,451,073 1,311,143 19.22%
NOSH 659,539 659,262 659,689 659,549 659,630 659,578 658,866 0.06%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 10.74% 12.54% 15.63% 16.74% 19.19% 19.78% -0.40% -
ROE 9.05% 10.64% 15.20% 17.65% 21.03% 23.75% -0.38% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 218.34 216.32 247.02 253.10 256.32 264.11 187.76 10.55%
EPS 23.44 27.12 38.62 42.36 49.20 52.24 -0.75 -
DPS 0.00 0.00 6.00 0.00 0.00 0.00 2.00 -
NAPS 2.59 2.55 2.54 2.40 2.34 2.20 1.99 19.14%
Adjusted Per Share Value based on latest NOSH - 659,274
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 218.58 216.46 247.35 253.38 256.63 264.41 187.77 10.62%
EPS 23.47 27.14 38.67 42.41 49.26 52.30 -0.76 -
DPS 0.00 0.00 6.01 0.00 0.00 0.00 2.00 -
NAPS 2.5928 2.5517 2.5433 2.4026 2.3429 2.2025 1.9901 19.23%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.65 2.03 3.26 3.66 1.96 1.01 0.95 -
P/RPS 0.76 0.94 1.32 1.45 0.76 0.38 0.51 30.37%
P/EPS 7.04 7.49 8.44 8.64 3.98 1.93 -125.81 -
EY 14.21 13.36 11.85 11.57 25.10 51.72 -0.79 -
DY 0.00 0.00 1.84 0.00 0.00 0.00 2.11 -
P/NAPS 0.64 0.80 1.28 1.53 0.84 0.46 0.48 21.07%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/01/08 16/11/07 20/08/07 22/05/07 29/01/07 16/11/06 18/08/06 -
Price 1.45 1.90 2.04 3.10 2.89 1.19 1.10 -
P/RPS 0.66 0.88 0.83 1.22 1.13 0.45 0.59 7.73%
P/EPS 6.19 7.01 5.28 7.32 5.87 2.28 -145.68 -
EY 16.17 14.27 18.93 13.66 17.02 43.90 -0.69 -
DY 0.00 0.00 2.94 0.00 0.00 0.00 1.82 -
P/NAPS 0.56 0.75 0.80 1.29 1.24 0.54 0.55 1.20%

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