[LINGUI] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -1377.57%
YoY- -160.36%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 332,139 1,292,792 918,364 714,265 400,044 1,489,363 1,066,479 -54.02%
PBT 37,283 -75,725 -77,486 -37,060 5,327 53,417 61,386 -28.26%
Tax 1,265 -8,527 -4,316 -9,597 -1,675 29,878 18,837 -83.45%
NP 38,548 -84,252 -81,802 -46,657 3,652 83,295 80,223 -38.62%
-
NP to SH 38,548 -84,252 -81,802 -46,657 3,652 83,295 80,223 -38.62%
-
Tax Rate -3.39% - - - 31.44% -55.93% -30.69% -
Total Cost 293,591 1,377,044 1,000,166 760,922 396,392 1,406,068 986,256 -55.38%
-
Net Worth 1,321,207 1,524,057 1,471,116 1,484,840 1,673,279 1,688,322 1,702,099 -15.52%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 6,597 - - - 13,190 - -
Div Payout % - 0.00% - - - 15.84% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,321,207 1,524,057 1,471,116 1,484,840 1,673,279 1,688,322 1,702,099 -15.52%
NOSH 660,603 659,765 659,693 659,929 663,999 659,501 659,728 0.08%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.61% -6.52% -8.91% -6.53% 0.91% 5.59% 7.52% -
ROE 2.92% -5.53% -5.56% -3.14% 0.22% 4.93% 4.71% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 50.28 195.95 139.21 108.23 60.25 225.83 161.65 -54.06%
EPS 5.84 -12.77 -12.40 -7.07 0.55 12.63 12.16 -38.64%
DPS 0.00 1.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.00 2.31 2.23 2.25 2.52 2.56 2.58 -15.60%
Adjusted Per Share Value based on latest NOSH - 659,357
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 50.41 196.23 139.39 108.42 60.72 226.06 161.88 -54.02%
EPS 5.85 -12.79 -12.42 -7.08 0.55 12.64 12.18 -38.64%
DPS 0.00 1.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.0054 2.3133 2.2329 2.2538 2.5398 2.5626 2.5835 -15.52%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.99 1.03 0.53 0.60 1.17 1.51 1.31 -
P/RPS 1.97 0.53 0.38 0.55 1.94 0.67 0.81 80.75%
P/EPS 16.97 -8.07 -4.27 -8.49 212.73 11.96 10.77 35.37%
EY 5.89 -12.40 -23.40 -11.78 0.47 8.36 9.28 -26.12%
DY 0.00 0.97 0.00 0.00 0.00 1.32 0.00 -
P/NAPS 0.50 0.45 0.24 0.27 0.46 0.59 0.51 -1.31%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 18/08/09 25/05/09 19/02/09 19/11/08 15/08/08 22/05/08 -
Price 1.05 1.09 0.92 0.61 0.69 1.25 1.82 -
P/RPS 2.09 0.56 0.66 0.56 1.15 0.55 1.13 50.62%
P/EPS 17.99 -8.54 -7.42 -8.63 125.45 9.90 14.97 13.02%
EY 5.56 -11.72 -13.48 -11.59 0.80 10.10 6.68 -11.50%
DY 0.00 0.92 0.00 0.00 0.00 1.60 0.00 -
P/NAPS 0.53 0.47 0.41 0.27 0.27 0.49 0.71 -17.69%

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