[LINGUI] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
03-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -114.64%
YoY- -171.95%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,794,586 1,306,050 931,901 435,012 1,651,043 1,166,536 789,137 73.01%
PBT 43,805 30,292 20,876 -30,003 205,254 186,927 112,000 -46.54%
Tax 3,081 237 -3,939 1,937 -13,541 -22,941 -17,119 -
NP 46,886 30,529 16,937 -28,066 191,713 163,986 94,881 -37.52%
-
NP to SH 46,886 30,529 16,937 -28,066 191,713 163,986 94,881 -37.52%
-
Tax Rate -7.03% -0.78% 18.87% - 6.60% 12.27% 15.28% -
Total Cost 1,747,700 1,275,521 914,964 463,078 1,459,330 1,002,550 694,256 85.15%
-
Net Worth 1,694,754 1,655,027 1,660,748 1,631,129 1,662,480 1,583,131 1,537,362 6.72%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 6,594 - - - 13,194 - - -
Div Payout % 14.06% - - - 6.88% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,694,754 1,655,027 1,660,748 1,631,129 1,662,480 1,583,131 1,537,362 6.72%
NOSH 659,437 659,373 659,027 660,376 659,714 659,637 659,812 -0.03%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.61% 2.34% 1.82% -6.45% 11.61% 14.06% 12.02% -
ROE 2.77% 1.84% 1.02% -1.72% 11.53% 10.36% 6.17% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 272.14 198.07 141.41 65.87 250.27 176.84 119.60 73.08%
EPS 7.11 4.63 2.57 -4.25 29.06 24.86 14.38 -37.49%
DPS 1.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.57 2.51 2.52 2.47 2.52 2.40 2.33 6.76%
Adjusted Per Share Value based on latest NOSH - 660,376
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 272.39 198.24 141.45 66.03 250.60 177.06 119.78 73.01%
EPS 7.12 4.63 2.57 -4.26 29.10 24.89 14.40 -37.49%
DPS 1.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.5724 2.5121 2.5208 2.4758 2.5234 2.403 2.3335 6.72%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.57 1.56 1.29 1.18 1.85 1.85 1.29 -
P/RPS 0.58 0.79 0.91 1.79 0.74 1.05 1.08 -33.95%
P/EPS 22.08 33.69 50.19 -27.76 6.37 7.44 8.97 82.40%
EY 4.53 2.97 1.99 -3.60 15.71 13.44 11.15 -45.17%
DY 0.64 0.00 0.00 0.00 1.08 0.00 0.00 -
P/NAPS 0.61 0.62 0.51 0.48 0.73 0.77 0.55 7.15%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 10/05/12 17/02/12 03/11/11 26/08/11 16/05/11 18/02/11 -
Price 1.55 1.53 1.49 1.54 1.60 1.76 1.38 -
P/RPS 0.57 0.77 1.05 2.34 0.64 1.00 1.15 -37.39%
P/EPS 21.80 33.05 57.98 -36.24 5.51 7.08 9.60 72.85%
EY 4.59 3.03 1.72 -2.76 18.16 14.13 10.42 -42.13%
DY 0.65 0.00 0.00 0.00 1.25 0.00 0.00 -
P/NAPS 0.60 0.61 0.59 0.62 0.63 0.73 0.59 1.12%

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