[LINGUI] QoQ Cumulative Quarter Result on 31-Dec-2001 [#2]

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -198.42%
YoY- -117.76%
Quarter Report
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 251,783 719,861 509,804 329,843 169,061 699,524 534,239 -39.41%
PBT 30,089 5,882 -11,726 -13,000 -4,622 119,433 131,479 -62.55%
Tax -10,144 -2,987 11,726 13,000 4,622 -14,637 -17,857 -31.38%
NP 19,945 2,895 0 0 0 104,796 113,622 -68.61%
-
NP to SH 19,945 2,895 -23,068 -19,111 -6,404 104,796 113,622 -68.61%
-
Tax Rate 33.71% 50.78% - - - 12.26% 13.58% -
Total Cost 231,838 716,966 509,804 329,843 169,061 594,728 420,617 -32.75%
-
Net Worth 824,133 868,500 733,562 717,827 694,902 786,676 723,675 9.04%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 2,453 - - - 2,473 - -
Div Payout % - 84.75% - - - 2.36% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 824,133 868,500 733,562 717,827 694,902 786,676 723,675 9.04%
NOSH 487,652 490,677 461,360 466,121 454,184 494,765 492,296 -0.62%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 7.92% 0.40% 0.00% 0.00% 0.00% 14.98% 21.27% -
ROE 2.42% 0.33% -3.14% -2.66% -0.92% 13.32% 15.70% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 51.63 146.71 110.50 70.76 37.22 141.39 108.52 -39.02%
EPS 4.09 0.59 -5.00 -4.10 -1.41 21.49 23.08 -68.41%
DPS 0.00 0.50 0.00 0.00 0.00 0.50 0.00 -
NAPS 1.69 1.77 1.59 1.54 1.53 1.59 1.47 9.73%
Adjusted Per Share Value based on latest NOSH - 470,629
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 38.22 109.26 77.38 50.07 25.66 106.18 81.09 -39.40%
EPS 3.03 0.44 -3.50 -2.90 -0.97 15.91 17.25 -68.60%
DPS 0.00 0.37 0.00 0.00 0.00 0.38 0.00 -
NAPS 1.2509 1.3183 1.1134 1.0896 1.0548 1.1941 1.0984 9.04%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.03 1.09 1.14 1.16 0.93 1.02 0.84 -
P/RPS 1.99 0.74 1.03 1.64 2.50 0.72 0.77 88.21%
P/EPS 25.18 184.75 -22.80 -28.29 -65.96 4.82 3.64 262.62%
EY 3.97 0.54 -4.39 -3.53 -1.52 20.77 27.48 -72.43%
DY 0.00 0.46 0.00 0.00 0.00 0.49 0.00 -
P/NAPS 0.61 0.62 0.72 0.75 0.61 0.64 0.57 4.62%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 20/11/02 28/08/02 29/05/02 28/02/02 19/11/01 28/08/01 28/05/01 -
Price 1.10 1.20 1.12 1.09 1.12 1.28 1.12 -
P/RPS 2.13 0.82 1.01 1.54 3.01 0.91 1.03 62.24%
P/EPS 26.89 203.39 -22.40 -26.59 -79.43 6.04 4.85 212.92%
EY 3.72 0.49 -4.46 -3.76 -1.26 16.55 20.61 -68.02%
DY 0.00 0.42 0.00 0.00 0.00 0.39 0.00 -
P/NAPS 0.65 0.68 0.70 0.71 0.73 0.81 0.76 -9.88%

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