[LINGUI] QoQ Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 21.59%
YoY- 5221.05%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,066,479 720,020 356,527 1,629,591 1,252,001 845,377 435,507 81.58%
PBT 61,386 59,770 24,693 298,485 258,562 196,866 100,062 -27.77%
Tax 18,837 17,528 20,005 -43,713 -49,023 -34,597 -13,921 -
NP 80,223 77,298 44,698 254,772 209,539 162,269 86,141 -4.63%
-
NP to SH 80,223 77,298 44,698 254,772 209,539 162,269 86,141 -4.63%
-
Tax Rate -30.69% -29.33% -81.01% 14.64% 18.96% 17.57% 13.91% -
Total Cost 986,256 642,722 311,829 1,374,819 1,042,462 683,108 349,366 99.61%
-
Net Worth 1,702,099 1,708,206 1,681,119 1,675,610 1,582,919 1,543,534 1,451,073 11.21%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - 39,581 - - - -
Div Payout % - - - 15.54% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 1,702,099 1,708,206 1,681,119 1,675,610 1,582,919 1,543,534 1,451,073 11.21%
NOSH 659,728 659,539 659,262 659,689 659,549 659,630 659,578 0.01%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.52% 10.74% 12.54% 15.63% 16.74% 19.19% 19.78% -
ROE 4.71% 4.53% 2.66% 15.20% 13.24% 10.51% 5.94% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 161.65 109.17 54.08 247.02 189.83 128.16 66.03 81.54%
EPS 12.16 11.72 6.78 38.62 31.77 24.60 13.06 -4.64%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.58 2.59 2.55 2.54 2.40 2.34 2.20 11.19%
Adjusted Per Share Value based on latest NOSH - 659,373
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 161.88 109.29 54.12 247.35 190.04 128.32 66.10 81.58%
EPS 12.18 11.73 6.78 38.67 31.81 24.63 13.07 -4.58%
DPS 0.00 0.00 0.00 6.01 0.00 0.00 0.00 -
NAPS 2.5835 2.5928 2.5517 2.5433 2.4026 2.3429 2.2025 11.21%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.31 1.65 2.03 3.26 3.66 1.96 1.01 -
P/RPS 0.81 1.51 3.75 1.32 1.93 1.53 1.53 -34.53%
P/EPS 10.77 14.08 29.94 8.44 11.52 7.97 7.73 24.72%
EY 9.28 7.10 3.34 11.85 8.68 12.55 12.93 -19.82%
DY 0.00 0.00 0.00 1.84 0.00 0.00 0.00 -
P/NAPS 0.51 0.64 0.80 1.28 1.53 0.84 0.46 7.11%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 31/01/08 16/11/07 20/08/07 22/05/07 29/01/07 16/11/06 -
Price 1.82 1.45 1.90 2.04 3.10 2.89 1.19 -
P/RPS 1.13 1.33 3.51 0.83 1.63 2.26 1.80 -26.66%
P/EPS 14.97 12.37 28.02 5.28 9.76 11.75 9.11 39.21%
EY 6.68 8.08 3.57 18.93 10.25 8.51 10.97 -28.13%
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 0.71 0.56 0.75 0.80 1.29 1.24 0.54 19.99%

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