[LINGUI] QoQ Quarter Result on 30-Jun-2004 [#4]

Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 270.04%
YoY- 259.19%
Quarter Report
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 320,434 326,439 344,800 366,669 256,364 246,253 292,866 6.17%
PBT 5,063 16,367 52,729 32,465 10,521 481 1,933 89.90%
Tax 18,828 -3,729 -11,968 2,596 -1,046 -1,273 -2,794 -
NP 23,891 12,638 40,761 35,061 9,475 -792 -861 -
-
NP to SH 23,891 12,638 40,761 35,061 9,475 -792 -861 -
-
Tax Rate -371.87% 22.78% 22.70% -8.00% 9.94% 264.66% 144.54% -
Total Cost 296,543 313,801 304,039 331,608 246,889 247,045 293,727 0.63%
-
Net Worth 1,313,345 1,290,129 1,233,383 1,133,551 1,158,055 1,148,400 996,299 20.20%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 6,590 - - - -
Div Payout % - - - 18.80% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 1,313,345 1,290,129 1,233,383 1,133,551 1,158,055 1,148,400 996,299 20.20%
NOSH 659,972 658,229 659,563 659,041 657,986 660,000 614,999 4.81%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 7.46% 3.87% 11.82% 9.56% 3.70% -0.32% -0.29% -
ROE 1.82% 0.98% 3.30% 3.09% 0.82% -0.07% -0.09% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 48.55 49.59 52.28 55.64 38.96 37.31 47.62 1.29%
EPS 3.62 1.92 6.18 5.32 1.44 -0.12 -0.14 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.99 1.96 1.87 1.72 1.76 1.74 1.62 14.68%
Adjusted Per Share Value based on latest NOSH - 659,041
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 48.64 49.55 52.34 55.66 38.91 37.38 44.45 6.18%
EPS 3.63 1.92 6.19 5.32 1.44 -0.12 -0.13 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.9935 1.9582 1.8721 1.7206 1.7578 1.7431 1.5122 20.20%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.20 1.52 1.18 1.30 1.51 0.95 1.00 -
P/RPS 2.47 3.06 2.26 2.34 3.88 2.55 2.10 11.41%
P/EPS 33.15 79.17 19.09 24.44 104.86 -791.67 -714.29 -
EY 3.02 1.26 5.24 4.09 0.95 -0.13 -0.14 -
DY 0.00 0.00 0.00 0.77 0.00 0.00 0.00 -
P/NAPS 0.60 0.78 0.63 0.76 0.86 0.55 0.62 -2.16%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 17/05/05 15/02/05 10/11/04 23/08/04 14/05/04 26/02/04 18/11/03 -
Price 1.11 1.33 1.09 1.05 1.50 1.14 1.00 -
P/RPS 2.29 2.68 2.09 1.89 3.85 3.06 2.10 5.93%
P/EPS 30.66 69.27 17.64 19.74 104.17 -950.00 -714.29 -
EY 3.26 1.44 5.67 5.07 0.96 -0.11 -0.14 -
DY 0.00 0.00 0.00 0.95 0.00 0.00 0.00 -
P/NAPS 0.56 0.68 0.58 0.61 0.85 0.66 0.62 -6.55%

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