[LINGUI] QoQ Quarter Result on 30-Jun-2003 [#4]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -624.63%
YoY- -184.83%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 256,364 246,253 292,866 254,102 225,212 251,992 251,783 1.20%
PBT 10,521 481 1,933 -21,330 6,171 15,489 30,089 -50.33%
Tax -1,046 -1,273 -2,794 -694 -1,973 -5,002 -10,144 -77.98%
NP 9,475 -792 -861 -22,024 4,198 10,487 19,945 -39.08%
-
NP to SH 9,475 -792 -861 -22,024 4,198 10,487 19,945 -39.08%
-
Tax Rate 9.94% 264.66% 144.54% - 31.97% 32.29% 33.71% -
Total Cost 246,889 247,045 293,727 276,126 221,014 241,505 231,838 4.27%
-
Net Worth 1,158,055 1,148,400 996,299 942,234 1,035,506 957,274 824,133 25.42%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - 5,780 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,158,055 1,148,400 996,299 942,234 1,035,506 957,274 824,133 25.42%
NOSH 657,986 660,000 614,999 578,057 559,733 537,794 487,652 22.08%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.70% -0.32% -0.29% -8.67% 1.86% 4.16% 7.92% -
ROE 0.82% -0.07% -0.09% -2.34% 0.41% 1.10% 2.42% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 38.96 37.31 47.62 43.96 40.24 46.86 51.63 -17.10%
EPS 1.44 -0.12 -0.14 -3.81 0.75 1.95 4.09 -50.10%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.76 1.74 1.62 1.63 1.85 1.78 1.69 2.74%
Adjusted Per Share Value based on latest NOSH - 578,057
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 38.91 37.38 44.45 38.57 34.18 38.25 38.22 1.19%
EPS 1.44 -0.12 -0.13 -3.34 0.64 1.59 3.03 -39.07%
DPS 0.00 0.00 0.00 0.88 0.00 0.00 0.00 -
NAPS 1.7578 1.7431 1.5122 1.4302 1.5718 1.453 1.2509 25.43%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.51 0.95 1.00 0.92 0.99 1.03 1.03 -
P/RPS 3.88 2.55 2.10 2.09 2.46 2.20 1.99 56.00%
P/EPS 104.86 -791.67 -714.29 -24.15 132.00 52.82 25.18 158.61%
EY 0.95 -0.13 -0.14 -4.14 0.76 1.89 3.97 -61.42%
DY 0.00 0.00 0.00 1.09 0.00 0.00 0.00 -
P/NAPS 0.86 0.55 0.62 0.56 0.54 0.58 0.61 25.70%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 14/05/04 26/02/04 18/11/03 26/08/03 20/05/03 17/02/03 20/11/02 -
Price 1.50 1.14 1.00 1.14 0.88 1.05 1.10 -
P/RPS 3.85 3.06 2.10 2.59 2.19 2.24 2.13 48.33%
P/EPS 104.17 -950.00 -714.29 -29.92 117.33 53.85 26.89 146.45%
EY 0.96 -0.11 -0.14 -3.34 0.85 1.86 3.72 -59.43%
DY 0.00 0.00 0.00 0.88 0.00 0.00 0.00 -
P/NAPS 0.85 0.66 0.62 0.70 0.48 0.59 0.65 19.56%

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