[LINGUI] QoQ Quarter Result on 30-Jun-2010 [#4]

Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -46.62%
YoY- 625.71%
Quarter Report
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 377,399 424,082 365,055 436,641 360,082 313,115 332,139 8.89%
PBT 74,927 67,000 45,000 13,353 25,057 35,207 37,283 59.31%
Tax -5,822 -11,127 -5,992 -473 -930 -8,634 1,265 -
NP 69,105 55,873 39,008 12,880 24,127 26,573 38,548 47.62%
-
NP to SH 69,105 55,873 39,008 12,880 24,127 26,573 38,548 47.62%
-
Tax Rate 7.77% 16.61% 13.32% 3.54% 3.71% 24.52% -3.39% -
Total Cost 308,294 368,209 326,047 423,761 335,955 286,542 293,591 3.31%
-
Net Worth 1,582,557 1,537,002 1,471,875 1,311,063 1,343,999 1,314,782 1,321,207 12.79%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 6,555 - - - -
Div Payout % - - - 50.90% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,582,557 1,537,002 1,471,875 1,311,063 1,343,999 1,314,782 1,321,207 12.79%
NOSH 659,398 659,657 660,033 655,531 671,999 657,391 660,603 -0.12%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 18.31% 13.18% 10.69% 2.95% 6.70% 8.49% 11.61% -
ROE 4.37% 3.64% 2.65% 0.98% 1.80% 2.02% 2.92% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 57.23 64.29 55.31 66.61 53.58 47.63 50.28 9.02%
EPS 10.48 8.47 5.91 1.95 3.66 4.03 5.84 47.72%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.40 2.33 2.23 2.00 2.00 2.00 2.00 12.93%
Adjusted Per Share Value based on latest NOSH - 655,531
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 57.28 64.37 55.41 66.28 54.66 47.53 50.41 8.89%
EPS 10.49 8.48 5.92 1.95 3.66 4.03 5.85 47.65%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.4021 2.3329 2.2341 1.99 2.04 1.9957 2.0054 12.79%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.85 1.29 1.12 1.08 1.40 1.00 0.99 -
P/RPS 3.23 2.01 2.03 1.62 2.61 2.10 1.97 39.08%
P/EPS 17.65 15.23 18.95 54.97 38.99 24.74 16.97 2.65%
EY 5.66 6.57 5.28 1.82 2.56 4.04 5.89 -2.62%
DY 0.00 0.00 0.00 0.93 0.00 0.00 0.00 -
P/NAPS 0.77 0.55 0.50 0.54 0.70 0.50 0.50 33.39%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 16/05/11 18/02/11 04/11/10 24/08/10 18/05/10 10/02/10 05/11/09 -
Price 1.76 1.38 1.24 1.13 1.25 1.03 1.05 -
P/RPS 3.08 2.15 2.24 1.70 2.33 2.16 2.09 29.53%
P/EPS 16.79 16.29 20.98 57.51 34.82 25.48 17.99 -4.50%
EY 5.95 6.14 4.77 1.74 2.87 3.92 5.56 4.62%
DY 0.00 0.00 0.00 0.88 0.00 0.00 0.00 -
P/NAPS 0.73 0.59 0.56 0.57 0.63 0.52 0.53 23.81%

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