[LINGUI] QoQ Quarter Result on 30-Sep-2006 [#1]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 406.0%
YoY- 1788.64%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 377,590 406,624 409,870 435,507 348,041 283,484 296,612 17.51%
PBT 39,923 61,696 96,802 100,062 4,826 -25,498 -1,649 -
Tax 5,310 -14,426 -20,676 -13,921 12,198 1,272 -686 -
NP 45,233 47,270 76,126 86,141 17,024 -24,226 -2,335 -
-
NP to SH 45,233 47,270 76,126 86,141 17,024 -24,226 -2,335 -
-
Tax Rate -13.30% 23.38% 21.36% 13.91% -252.76% - - -
Total Cost 332,357 359,354 333,744 349,366 331,017 307,710 298,947 7.33%
-
Net Worth 1,674,807 1,582,259 1,543,629 1,451,073 659,475 1,155,062 510,000 121.41%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 39,562 - - - 13,189 - - -
Div Payout % 87.46% - - - 77.48% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,674,807 1,582,259 1,543,629 1,451,073 659,475 1,155,062 510,000 121.41%
NOSH 659,373 659,274 659,670 659,578 659,475 656,285 510,000 18.73%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.98% 11.62% 18.57% 19.78% 4.89% -8.55% -0.79% -
ROE 2.70% 2.99% 4.93% 5.94% 2.58% -2.10% -0.46% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 57.26 61.68 62.13 66.03 52.78 43.20 58.16 -1.03%
EPS 6.86 7.17 11.54 13.06 2.58 -3.67 -0.35 -
DPS 6.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.54 2.40 2.34 2.20 1.00 1.76 1.00 86.47%
Adjusted Per Share Value based on latest NOSH - 659,578
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 57.31 61.72 62.21 66.10 52.83 43.03 45.02 17.51%
EPS 6.87 7.17 11.55 13.07 2.58 -3.68 -0.35 -
DPS 6.01 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.5421 2.4016 2.343 2.2025 1.001 1.7532 0.7741 121.41%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.26 3.66 1.96 1.01 0.95 0.98 0.95 -
P/RPS 5.69 5.93 3.15 1.53 1.80 2.27 1.63 130.64%
P/EPS 47.52 51.05 16.98 7.73 36.80 -26.55 -207.49 -
EY 2.10 1.96 5.89 12.93 2.72 -3.77 -0.48 -
DY 1.84 0.00 0.00 0.00 2.11 0.00 0.00 -
P/NAPS 1.28 1.53 0.84 0.46 0.95 0.56 0.95 22.05%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 22/05/07 29/01/07 16/11/06 18/08/06 25/05/06 23/02/06 -
Price 2.04 3.10 2.89 1.19 1.10 0.97 0.96 -
P/RPS 3.56 5.03 4.65 1.80 2.08 2.25 1.65 67.20%
P/EPS 29.74 43.24 25.04 9.11 42.61 -26.28 -209.68 -
EY 3.36 2.31 3.99 10.97 2.35 -3.81 -0.48 -
DY 2.94 0.00 0.00 0.00 1.82 0.00 0.00 -
P/NAPS 0.80 1.29 1.24 0.54 1.10 0.55 0.96 -11.47%

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