[LINGUI] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
15-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -214.42%
YoY- -187.27%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 829,402 377,978 1,794,586 1,306,050 931,901 435,012 1,651,043 -36.67%
PBT -21,096 -7,776 43,805 30,292 20,876 -30,003 205,254 -
Tax 6,315 3,075 3,081 237 -3,939 1,937 -13,541 -
NP -14,781 -4,701 46,886 30,529 16,937 -28,066 191,713 -
-
NP to SH -14,781 -4,701 46,886 30,529 16,937 -28,066 191,713 -
-
Tax Rate - - -7.03% -0.78% 18.87% - 6.60% -
Total Cost 844,183 382,679 1,747,700 1,275,521 914,964 463,078 1,459,330 -30.45%
-
Net Worth 1,669,461 1,688,387 1,694,754 1,655,027 1,660,748 1,631,129 1,662,480 0.27%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 6,594 - - - 13,194 -
Div Payout % - - 14.06% - - - 6.88% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,669,461 1,688,387 1,694,754 1,655,027 1,660,748 1,631,129 1,662,480 0.27%
NOSH 659,866 662,112 659,437 659,373 659,027 660,376 659,714 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -1.78% -1.24% 2.61% 2.34% 1.82% -6.45% 11.61% -
ROE -0.89% -0.28% 2.77% 1.84% 1.02% -1.72% 11.53% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 125.69 57.09 272.14 198.07 141.41 65.87 250.27 -36.68%
EPS -2.24 -0.71 7.11 4.63 2.57 -4.25 29.06 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
NAPS 2.53 2.55 2.57 2.51 2.52 2.47 2.52 0.26%
Adjusted Per Share Value based on latest NOSH - 658,823
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 125.89 57.37 272.39 198.24 141.45 66.03 250.60 -36.67%
EPS -2.24 -0.71 7.12 4.63 2.57 -4.26 29.10 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
NAPS 2.534 2.5627 2.5724 2.5121 2.5208 2.4758 2.5234 0.27%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.60 1.59 1.57 1.56 1.29 1.18 1.85 -
P/RPS 1.27 2.79 0.58 0.79 0.91 1.79 0.74 43.11%
P/EPS -71.43 -223.94 22.08 33.69 50.19 -27.76 6.37 -
EY -1.40 -0.45 4.53 2.97 1.99 -3.60 15.71 -
DY 0.00 0.00 0.64 0.00 0.00 0.00 1.08 -
P/NAPS 0.63 0.62 0.61 0.62 0.51 0.48 0.73 -9.31%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 15/02/13 08/11/12 30/08/12 10/05/12 17/02/12 03/11/11 26/08/11 -
Price 1.62 1.60 1.55 1.53 1.49 1.54 1.60 -
P/RPS 1.29 2.80 0.57 0.77 1.05 2.34 0.64 59.22%
P/EPS -72.32 -225.35 21.80 33.05 57.98 -36.24 5.51 -
EY -1.38 -0.44 4.59 3.03 1.72 -2.76 18.16 -
DY 0.00 0.00 0.65 0.00 0.00 0.00 1.25 -
P/NAPS 0.64 0.63 0.60 0.61 0.59 0.62 0.63 1.05%

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