[LINGUI] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 143.23%
YoY- 45.7%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 435,012 1,651,043 1,166,536 789,137 365,055 1,441,977 1,005,336 -42.76%
PBT -30,003 205,254 186,927 112,000 45,000 110,900 97,547 -
Tax 1,937 -13,541 -22,941 -17,119 -5,992 -8,772 -8,299 -
NP -28,066 191,713 163,986 94,881 39,008 102,128 89,248 -
-
NP to SH -28,066 191,713 163,986 94,881 39,008 102,128 89,248 -
-
Tax Rate - 6.60% 12.27% 15.28% 13.32% 7.91% 8.51% -
Total Cost 463,078 1,459,330 1,002,550 694,256 326,047 1,339,849 916,088 -36.51%
-
Net Worth 1,631,129 1,662,480 1,583,131 1,537,362 1,471,875 1,452,805 1,317,928 15.25%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 13,194 - - - 6,603 - -
Div Payout % - 6.88% - - - 6.47% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,631,129 1,662,480 1,583,131 1,537,362 1,471,875 1,452,805 1,317,928 15.25%
NOSH 660,376 659,714 659,637 659,812 660,033 660,366 658,964 0.14%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -6.45% 11.61% 14.06% 12.02% 10.69% 7.08% 8.88% -
ROE -1.72% 11.53% 10.36% 6.17% 2.65% 7.03% 6.77% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 65.87 250.27 176.84 119.60 55.31 218.36 152.56 -42.84%
EPS -4.25 29.06 24.86 14.38 5.91 15.48 13.53 -
DPS 0.00 2.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.47 2.52 2.40 2.33 2.23 2.20 2.00 15.09%
Adjusted Per Share Value based on latest NOSH - 659,657
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 66.03 250.60 177.06 119.78 55.41 218.87 152.60 -42.76%
EPS -4.26 29.10 24.89 14.40 5.92 15.50 13.55 -
DPS 0.00 2.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.4758 2.5234 2.403 2.3335 2.2341 2.2052 2.0004 15.25%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.18 1.85 1.85 1.29 1.12 1.08 1.40 -
P/RPS 1.79 0.74 1.05 1.08 2.03 0.49 0.92 55.78%
P/EPS -27.76 6.37 7.44 8.97 18.95 6.98 10.34 -
EY -3.60 15.71 13.44 11.15 5.28 14.32 9.67 -
DY 0.00 1.08 0.00 0.00 0.00 0.93 0.00 -
P/NAPS 0.48 0.73 0.77 0.55 0.50 0.49 0.70 -22.22%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 03/11/11 26/08/11 16/05/11 18/02/11 04/11/10 24/08/10 18/05/10 -
Price 1.54 1.60 1.76 1.38 1.24 1.13 1.25 -
P/RPS 2.34 0.64 1.00 1.15 2.24 0.52 0.82 101.05%
P/EPS -36.24 5.51 7.08 9.60 20.98 7.31 9.23 -
EY -2.76 18.16 14.13 10.42 4.77 13.69 10.83 -
DY 0.00 1.25 0.00 0.00 0.00 0.88 0.00 -
P/NAPS 0.62 0.63 0.73 0.59 0.56 0.51 0.63 -1.06%

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