[LINGUI] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -75.33%
YoY- -201.97%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 645,254 332,139 1,292,792 918,364 714,265 400,044 1,489,363 -42.65%
PBT 72,490 37,283 -75,725 -77,486 -37,060 5,327 53,417 22.50%
Tax -7,369 1,265 -8,527 -4,316 -9,597 -1,675 29,878 -
NP 65,121 38,548 -84,252 -81,802 -46,657 3,652 83,295 -15.09%
-
NP to SH 65,121 38,548 -84,252 -81,802 -46,657 3,652 83,295 -15.09%
-
Tax Rate 10.17% -3.39% - - - 31.44% -55.93% -
Total Cost 580,133 293,591 1,377,044 1,000,166 760,922 396,392 1,406,068 -44.48%
-
Net Worth 1,320,694 1,321,207 1,524,057 1,471,116 1,484,840 1,673,279 1,688,322 -15.06%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 6,597 - - - 13,190 -
Div Payout % - - 0.00% - - - 15.84% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,320,694 1,321,207 1,524,057 1,471,116 1,484,840 1,673,279 1,688,322 -15.06%
NOSH 660,347 660,603 659,765 659,693 659,929 663,999 659,501 0.08%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.09% 11.61% -6.52% -8.91% -6.53% 0.91% 5.59% -
ROE 4.93% 2.92% -5.53% -5.56% -3.14% 0.22% 4.93% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 97.71 50.28 195.95 139.21 108.23 60.25 225.83 -42.70%
EPS 9.87 5.84 -12.77 -12.40 -7.07 0.55 12.63 -15.12%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
NAPS 2.00 2.00 2.31 2.23 2.25 2.52 2.56 -15.13%
Adjusted Per Share Value based on latest NOSH - 659,380
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 97.94 50.41 196.23 139.39 108.42 60.72 226.06 -42.65%
EPS 9.88 5.85 -12.79 -12.42 -7.08 0.55 12.64 -15.10%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
NAPS 2.0046 2.0054 2.3133 2.2329 2.2538 2.5398 2.5626 -15.06%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.00 0.99 1.03 0.53 0.60 1.17 1.51 -
P/RPS 1.02 1.97 0.53 0.38 0.55 1.94 0.67 32.23%
P/EPS 10.14 16.97 -8.07 -4.27 -8.49 212.73 11.96 -10.39%
EY 9.86 5.89 -12.40 -23.40 -11.78 0.47 8.36 11.59%
DY 0.00 0.00 0.97 0.00 0.00 0.00 1.32 -
P/NAPS 0.50 0.50 0.45 0.24 0.27 0.46 0.59 -10.42%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 05/11/09 18/08/09 25/05/09 19/02/09 19/11/08 15/08/08 -
Price 1.03 1.05 1.09 0.92 0.61 0.69 1.25 -
P/RPS 1.05 2.09 0.56 0.66 0.56 1.15 0.55 53.71%
P/EPS 10.44 17.99 -8.54 -7.42 -8.63 125.45 9.90 3.59%
EY 9.57 5.56 -11.72 -13.48 -11.59 0.80 10.10 -3.52%
DY 0.00 0.00 0.92 0.00 0.00 0.00 1.60 -
P/NAPS 0.52 0.53 0.47 0.41 0.27 0.27 0.49 4.02%

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