[LINGUI] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -94.82%
YoY- -88.81%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,237,071 889,030 605,546 308,934 1,309,437 991,673 671,239 50.48%
PBT -15,306 -20,132 5,366 7,015 82,038 74,159 69,096 -
Tax 10,331 -1,868 -3,140 -2,454 6,086 3,131 -15,697 -
NP -4,975 -22,000 2,226 4,561 88,124 77,290 53,399 -
-
NP to SH -4,975 -22,000 2,226 4,561 88,124 77,290 53,399 -
-
Tax Rate - - 58.52% 34.98% -7.42% -4.22% 22.72% -
Total Cost 1,242,046 911,030 603,320 304,373 1,221,313 914,383 617,840 59.48%
-
Net Worth 1,311,143 1,150,769 661,481 656,759 1,312,625 1,312,347 1,292,123 0.98%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 13,177 - - - 13,192 - - -
Div Payout % 0.00% - - - 14.97% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,311,143 1,150,769 661,481 656,759 1,312,625 1,312,347 1,292,123 0.98%
NOSH 658,866 653,846 661,481 656,759 659,610 659,470 659,246 -0.03%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -0.40% -2.47% 0.37% 1.48% 6.73% 7.79% 7.96% -
ROE -0.38% -1.91% 0.34% 0.69% 6.71% 5.89% 4.13% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 187.76 135.97 91.54 47.04 198.52 150.37 101.82 50.54%
EPS -0.75 -3.34 0.34 0.69 13.36 11.72 8.10 -
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.99 1.76 1.00 1.00 1.99 1.99 1.96 1.02%
Adjusted Per Share Value based on latest NOSH - 656,759
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 187.77 134.94 91.91 46.89 198.75 150.52 101.88 50.49%
EPS -0.76 -3.34 0.34 0.69 13.38 11.73 8.11 -
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.9901 1.7467 1.004 0.9969 1.9924 1.992 1.9613 0.97%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.95 0.98 0.95 1.01 1.13 1.20 1.52 -
P/RPS 0.51 0.72 1.04 2.15 0.57 0.80 1.49 -51.16%
P/EPS -125.81 -29.13 282.30 145.43 8.46 10.24 18.77 -
EY -0.79 -3.43 0.35 0.69 11.82 9.77 5.33 -
DY 2.11 0.00 0.00 0.00 1.77 0.00 0.00 -
P/NAPS 0.48 0.56 0.95 1.01 0.57 0.60 0.78 -27.71%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 25/05/06 23/02/06 16/11/05 23/08/05 17/05/05 15/02/05 -
Price 1.10 0.97 0.96 1.02 1.07 1.11 1.33 -
P/RPS 0.59 0.71 1.05 2.17 0.54 0.74 1.31 -41.32%
P/EPS -145.68 -28.83 285.28 146.87 8.01 9.47 16.42 -
EY -0.69 -3.47 0.35 0.68 12.49 10.56 6.09 -
DY 1.82 0.00 0.00 0.00 1.87 0.00 0.00 -
P/NAPS 0.55 0.55 0.96 1.02 0.54 0.56 0.68 -13.22%

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