[LINGUI] QoQ Quarter Result on 30-Sep-2005 [#1]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -57.9%
YoY- -88.81%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 348,041 283,484 296,612 308,934 317,764 320,434 326,439 4.37%
PBT 4,826 -25,498 -1,649 7,015 7,879 5,063 16,367 -55.79%
Tax 12,198 1,272 -686 -2,454 2,955 18,828 -3,729 -
NP 17,024 -24,226 -2,335 4,561 10,834 23,891 12,638 22.03%
-
NP to SH 17,024 -24,226 -2,335 4,561 10,834 23,891 12,638 22.03%
-
Tax Rate -252.76% - - 34.98% -37.50% -371.87% 22.78% -
Total Cost 331,017 307,710 298,947 304,373 306,930 296,543 313,801 3.63%
-
Net Worth 659,475 1,155,062 510,000 656,759 1,314,613 1,313,345 1,290,129 -36.14%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 13,189 - - - 13,212 - - -
Div Payout % 77.48% - - - 121.95% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 659,475 1,155,062 510,000 656,759 1,314,613 1,313,345 1,290,129 -36.14%
NOSH 659,475 656,285 510,000 656,759 660,609 659,972 658,229 0.12%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.89% -8.55% -0.79% 1.48% 3.41% 7.46% 3.87% -
ROE 2.58% -2.10% -0.46% 0.69% 0.82% 1.82% 0.98% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 52.78 43.20 58.16 47.04 48.10 48.55 49.59 4.25%
EPS 2.58 -3.67 -0.35 0.69 1.64 3.62 1.92 21.83%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.00 1.76 1.00 1.00 1.99 1.99 1.96 -36.22%
Adjusted Per Share Value based on latest NOSH - 656,759
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 52.83 43.03 45.02 46.89 48.23 48.64 49.55 4.37%
EPS 2.58 -3.68 -0.35 0.69 1.64 3.63 1.92 21.83%
DPS 2.00 0.00 0.00 0.00 2.01 0.00 0.00 -
NAPS 1.001 1.7532 0.7741 0.9969 1.9954 1.9935 1.9582 -36.14%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.95 0.98 0.95 1.01 1.13 1.20 1.52 -
P/RPS 1.80 2.27 1.63 2.15 2.35 2.47 3.06 -29.86%
P/EPS 36.80 -26.55 -207.49 145.43 68.90 33.15 79.17 -40.07%
EY 2.72 -3.77 -0.48 0.69 1.45 3.02 1.26 67.26%
DY 2.11 0.00 0.00 0.00 1.77 0.00 0.00 -
P/NAPS 0.95 0.56 0.95 1.01 0.57 0.60 0.78 14.08%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 25/05/06 23/02/06 16/11/05 23/08/05 17/05/05 15/02/05 -
Price 1.10 0.97 0.96 1.02 1.07 1.11 1.33 -
P/RPS 2.08 2.25 1.65 2.17 2.22 2.29 2.68 -15.58%
P/EPS 42.61 -26.28 -209.68 146.87 65.24 30.66 69.27 -27.73%
EY 2.35 -3.81 -0.48 0.68 1.53 3.26 1.44 38.73%
DY 1.82 0.00 0.00 0.00 1.87 0.00 0.00 -
P/NAPS 1.10 0.55 0.96 1.02 0.54 0.56 0.68 37.92%

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