[LINGUI] QoQ Quarter Result on 31-Dec-2003 [#2]

Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 8.01%
YoY- -107.55%
Quarter Report
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 344,800 366,669 256,364 246,253 292,866 254,102 225,212 32.73%
PBT 52,729 32,465 10,521 481 1,933 -21,330 6,171 316.32%
Tax -11,968 2,596 -1,046 -1,273 -2,794 -694 -1,973 231.51%
NP 40,761 35,061 9,475 -792 -861 -22,024 4,198 353.24%
-
NP to SH 40,761 35,061 9,475 -792 -861 -22,024 4,198 353.24%
-
Tax Rate 22.70% -8.00% 9.94% 264.66% 144.54% - 31.97% -
Total Cost 304,039 331,608 246,889 247,045 293,727 276,126 221,014 23.61%
-
Net Worth 1,233,383 1,133,551 1,158,055 1,148,400 996,299 942,234 1,035,506 12.32%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 6,590 - - - 5,780 - -
Div Payout % - 18.80% - - - 0.00% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,233,383 1,133,551 1,158,055 1,148,400 996,299 942,234 1,035,506 12.32%
NOSH 659,563 659,041 657,986 660,000 614,999 578,057 559,733 11.52%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 11.82% 9.56% 3.70% -0.32% -0.29% -8.67% 1.86% -
ROE 3.30% 3.09% 0.82% -0.07% -0.09% -2.34% 0.41% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 52.28 55.64 38.96 37.31 47.62 43.96 40.24 19.00%
EPS 6.18 5.32 1.44 -0.12 -0.14 -3.81 0.75 306.39%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.87 1.72 1.76 1.74 1.62 1.63 1.85 0.71%
Adjusted Per Share Value based on latest NOSH - 660,000
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 52.34 55.66 38.91 37.38 44.45 38.57 34.18 32.75%
EPS 6.19 5.32 1.44 -0.12 -0.13 -3.34 0.64 352.07%
DPS 0.00 1.00 0.00 0.00 0.00 0.88 0.00 -
NAPS 1.8721 1.7206 1.7578 1.7431 1.5122 1.4302 1.5718 12.32%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.18 1.30 1.51 0.95 1.00 0.92 0.99 -
P/RPS 2.26 2.34 3.88 2.55 2.10 2.09 2.46 -5.48%
P/EPS 19.09 24.44 104.86 -791.67 -714.29 -24.15 132.00 -72.35%
EY 5.24 4.09 0.95 -0.13 -0.14 -4.14 0.76 260.98%
DY 0.00 0.77 0.00 0.00 0.00 1.09 0.00 -
P/NAPS 0.63 0.76 0.86 0.55 0.62 0.56 0.54 10.79%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 10/11/04 23/08/04 14/05/04 26/02/04 18/11/03 26/08/03 20/05/03 -
Price 1.09 1.05 1.50 1.14 1.00 1.14 0.88 -
P/RPS 2.09 1.89 3.85 3.06 2.10 2.59 2.19 -3.05%
P/EPS 17.64 19.74 104.17 -950.00 -714.29 -29.92 117.33 -71.62%
EY 5.67 5.07 0.96 -0.11 -0.14 -3.34 0.85 253.13%
DY 0.00 0.95 0.00 0.00 0.00 0.88 0.00 -
P/NAPS 0.58 0.61 0.85 0.66 0.62 0.70 0.48 13.40%

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