[LINGUI] QoQ Quarter Result on 30-Jun-2006 [#4]

Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 170.27%
YoY- 57.13%
Quarter Report
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 406,624 409,870 435,507 348,041 283,484 296,612 308,934 20.12%
PBT 61,696 96,802 100,062 4,826 -25,498 -1,649 7,015 326.64%
Tax -14,426 -20,676 -13,921 12,198 1,272 -686 -2,454 226.07%
NP 47,270 76,126 86,141 17,024 -24,226 -2,335 4,561 376.03%
-
NP to SH 47,270 76,126 86,141 17,024 -24,226 -2,335 4,561 376.03%
-
Tax Rate 23.38% 21.36% 13.91% -252.76% - - 34.98% -
Total Cost 359,354 333,744 349,366 331,017 307,710 298,947 304,373 11.71%
-
Net Worth 1,582,259 1,543,629 1,451,073 659,475 1,155,062 510,000 656,759 79.80%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 13,189 - - - -
Div Payout % - - - 77.48% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,582,259 1,543,629 1,451,073 659,475 1,155,062 510,000 656,759 79.80%
NOSH 659,274 659,670 659,578 659,475 656,285 510,000 656,759 0.25%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 11.62% 18.57% 19.78% 4.89% -8.55% -0.79% 1.48% -
ROE 2.99% 4.93% 5.94% 2.58% -2.10% -0.46% 0.69% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 61.68 62.13 66.03 52.78 43.20 58.16 47.04 19.81%
EPS 7.17 11.54 13.06 2.58 -3.67 -0.35 0.69 376.86%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.40 2.34 2.20 1.00 1.76 1.00 1.00 79.35%
Adjusted Per Share Value based on latest NOSH - 659,475
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 61.72 62.21 66.10 52.83 43.03 45.02 46.89 20.12%
EPS 7.17 11.55 13.07 2.58 -3.68 -0.35 0.69 376.86%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.4016 2.343 2.2025 1.001 1.7532 0.7741 0.9969 79.80%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.66 1.96 1.01 0.95 0.98 0.95 1.01 -
P/RPS 5.93 3.15 1.53 1.80 2.27 1.63 2.15 96.79%
P/EPS 51.05 16.98 7.73 36.80 -26.55 -207.49 145.43 -50.27%
EY 1.96 5.89 12.93 2.72 -3.77 -0.48 0.69 100.70%
DY 0.00 0.00 0.00 2.11 0.00 0.00 0.00 -
P/NAPS 1.53 0.84 0.46 0.95 0.56 0.95 1.01 31.93%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 29/01/07 16/11/06 18/08/06 25/05/06 23/02/06 16/11/05 -
Price 3.10 2.89 1.19 1.10 0.97 0.96 1.02 -
P/RPS 5.03 4.65 1.80 2.08 2.25 1.65 2.17 75.23%
P/EPS 43.24 25.04 9.11 42.61 -26.28 -209.68 146.87 -55.77%
EY 2.31 3.99 10.97 2.35 -3.81 -0.48 0.68 126.14%
DY 0.00 0.00 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 1.29 1.24 0.54 1.10 0.55 0.96 1.02 16.96%

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