[LINGUI] QoQ Quarter Result on 30-Sep-2011 [#1]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
03-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -201.22%
YoY- -171.95%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 488,536 374,149 496,889 435,012 484,507 377,399 424,082 9.90%
PBT 13,513 9,416 50,879 -30,003 18,327 74,927 67,000 -65.64%
Tax 2,844 4,176 -5,876 1,937 9,400 -5,822 -11,127 -
NP 16,357 13,592 45,003 -28,066 27,727 69,105 55,873 -55.94%
-
NP to SH 16,357 13,592 45,003 -28,066 27,727 69,105 55,873 -55.94%
-
Tax Rate -21.05% -44.35% 11.55% - -51.29% 7.77% 16.61% -
Total Cost 472,179 360,557 451,886 463,078 456,780 308,294 368,209 18.05%
-
Net Worth 1,695,060 1,656,112 1,662,867 1,631,129 1,663,620 1,582,557 1,537,002 6.74%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 6,595 - - - 13,203 - - -
Div Payout % 40.32% - - - 47.62% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,695,060 1,656,112 1,662,867 1,631,129 1,663,620 1,582,557 1,537,002 6.74%
NOSH 659,556 659,805 659,868 660,376 660,166 659,398 659,657 -0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.35% 3.63% 9.06% -6.45% 5.72% 18.31% 13.18% -
ROE 0.96% 0.82% 2.71% -1.72% 1.67% 4.37% 3.64% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 74.07 56.71 75.30 65.87 73.39 57.23 64.29 9.90%
EPS 2.48 2.06 6.82 -4.25 4.20 10.48 8.47 -55.93%
DPS 1.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.57 2.51 2.52 2.47 2.52 2.40 2.33 6.76%
Adjusted Per Share Value based on latest NOSH - 660,376
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 74.15 56.79 75.42 66.03 73.54 57.28 64.37 9.89%
EPS 2.48 2.06 6.83 -4.26 4.21 10.49 8.48 -55.97%
DPS 1.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.5729 2.5137 2.524 2.4758 2.5251 2.4021 2.3329 6.75%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.57 1.56 1.29 1.18 1.85 1.85 1.29 -
P/RPS 2.12 2.75 1.71 1.79 2.52 3.23 2.01 3.61%
P/EPS 63.31 75.73 18.91 -27.76 44.05 17.65 15.23 158.75%
EY 1.58 1.32 5.29 -3.60 2.27 5.66 6.57 -61.36%
DY 0.64 0.00 0.00 0.00 1.08 0.00 0.00 -
P/NAPS 0.61 0.62 0.51 0.48 0.73 0.77 0.55 7.15%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 10/05/12 17/02/12 03/11/11 26/08/11 16/05/11 18/02/11 -
Price 1.55 1.53 1.49 1.54 1.60 1.76 1.38 -
P/RPS 2.09 2.70 1.98 2.34 2.18 3.08 2.15 -1.87%
P/EPS 62.50 74.27 21.85 -36.24 38.10 16.79 16.29 145.27%
EY 1.60 1.35 4.58 -2.76 2.62 5.95 6.14 -59.23%
DY 0.65 0.00 0.00 0.00 1.25 0.00 0.00 -
P/NAPS 0.60 0.61 0.59 0.62 0.63 0.73 0.59 1.12%

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