[LINGUI] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
29-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 88.38%
YoY- 7189.71%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 356,527 1,629,591 1,252,001 845,377 435,507 1,237,071 889,030 -45.58%
PBT 24,693 298,485 258,562 196,866 100,062 -15,306 -20,132 -
Tax 20,005 -43,713 -49,023 -34,597 -13,921 10,331 -1,868 -
NP 44,698 254,772 209,539 162,269 86,141 -4,975 -22,000 -
-
NP to SH 44,698 254,772 209,539 162,269 86,141 -4,975 -22,000 -
-
Tax Rate -81.01% 14.64% 18.96% 17.57% 13.91% - - -
Total Cost 311,829 1,374,819 1,042,462 683,108 349,366 1,242,046 911,030 -51.03%
-
Net Worth 1,681,119 1,675,610 1,582,919 1,543,534 1,451,073 1,311,143 1,150,769 28.71%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 39,581 - - - 13,177 - -
Div Payout % - 15.54% - - - 0.00% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,681,119 1,675,610 1,582,919 1,543,534 1,451,073 1,311,143 1,150,769 28.71%
NOSH 659,262 659,689 659,549 659,630 659,578 658,866 653,846 0.55%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.54% 15.63% 16.74% 19.19% 19.78% -0.40% -2.47% -
ROE 2.66% 15.20% 13.24% 10.51% 5.94% -0.38% -1.91% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 54.08 247.02 189.83 128.16 66.03 187.76 135.97 -45.88%
EPS 6.78 38.62 31.77 24.60 13.06 -0.75 -3.34 -
DPS 0.00 6.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.55 2.54 2.40 2.34 2.20 1.99 1.76 28.01%
Adjusted Per Share Value based on latest NOSH - 659,670
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 54.12 247.35 190.04 128.32 66.10 187.77 134.94 -45.58%
EPS 6.78 38.67 31.81 24.63 13.07 -0.76 -3.34 -
DPS 0.00 6.01 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.5517 2.5433 2.4026 2.3429 2.2025 1.9901 1.7467 28.71%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.03 3.26 3.66 1.96 1.01 0.95 0.98 -
P/RPS 3.75 1.32 1.93 1.53 1.53 0.51 0.72 200.16%
P/EPS 29.94 8.44 11.52 7.97 7.73 -125.81 -29.13 -
EY 3.34 11.85 8.68 12.55 12.93 -0.79 -3.43 -
DY 0.00 1.84 0.00 0.00 0.00 2.11 0.00 -
P/NAPS 0.80 1.28 1.53 0.84 0.46 0.48 0.56 26.81%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 16/11/07 20/08/07 22/05/07 29/01/07 16/11/06 18/08/06 25/05/06 -
Price 1.90 2.04 3.10 2.89 1.19 1.10 0.97 -
P/RPS 3.51 0.83 1.63 2.26 1.80 0.59 0.71 189.91%
P/EPS 28.02 5.28 9.76 11.75 9.11 -145.68 -28.83 -
EY 3.57 18.93 10.25 8.51 10.97 -0.69 -3.47 -
DY 0.00 2.94 0.00 0.00 0.00 1.82 0.00 -
P/NAPS 0.75 0.80 1.29 1.24 0.54 0.55 0.55 22.94%

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