[LINGUI] QoQ Quarter Result on 31-Dec-2010 [#2]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 43.23%
YoY- 110.26%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 435,012 484,507 377,399 424,082 365,055 436,641 360,082 13.41%
PBT -30,003 18,327 74,927 67,000 45,000 13,353 25,057 -
Tax 1,937 9,400 -5,822 -11,127 -5,992 -473 -930 -
NP -28,066 27,727 69,105 55,873 39,008 12,880 24,127 -
-
NP to SH -28,066 27,727 69,105 55,873 39,008 12,880 24,127 -
-
Tax Rate - -51.29% 7.77% 16.61% 13.32% 3.54% 3.71% -
Total Cost 463,078 456,780 308,294 368,209 326,047 423,761 335,955 23.83%
-
Net Worth 1,631,129 1,663,620 1,582,557 1,537,002 1,471,875 1,311,063 1,343,999 13.76%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 13,203 - - - 6,555 - -
Div Payout % - 47.62% - - - 50.90% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,631,129 1,663,620 1,582,557 1,537,002 1,471,875 1,311,063 1,343,999 13.76%
NOSH 660,376 660,166 659,398 659,657 660,033 655,531 671,999 -1.15%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -6.45% 5.72% 18.31% 13.18% 10.69% 2.95% 6.70% -
ROE -1.72% 1.67% 4.37% 3.64% 2.65% 0.98% 1.80% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 65.87 73.39 57.23 64.29 55.31 66.61 53.58 14.74%
EPS -4.25 4.20 10.48 8.47 5.91 1.95 3.66 -
DPS 0.00 2.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.47 2.52 2.40 2.33 2.23 2.00 2.00 15.09%
Adjusted Per Share Value based on latest NOSH - 659,657
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 66.03 73.54 57.28 64.37 55.41 66.28 54.66 13.41%
EPS -4.26 4.21 10.49 8.48 5.92 1.95 3.66 -
DPS 0.00 2.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.4758 2.5251 2.4021 2.3329 2.2341 1.99 2.04 13.76%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.18 1.85 1.85 1.29 1.12 1.08 1.40 -
P/RPS 1.79 2.52 3.23 2.01 2.03 1.62 2.61 -22.21%
P/EPS -27.76 44.05 17.65 15.23 18.95 54.97 38.99 -
EY -3.60 2.27 5.66 6.57 5.28 1.82 2.56 -
DY 0.00 1.08 0.00 0.00 0.00 0.93 0.00 -
P/NAPS 0.48 0.73 0.77 0.55 0.50 0.54 0.70 -22.22%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 03/11/11 26/08/11 16/05/11 18/02/11 04/11/10 24/08/10 18/05/10 -
Price 1.54 1.60 1.76 1.38 1.24 1.13 1.25 -
P/RPS 2.34 2.18 3.08 2.15 2.24 1.70 2.33 0.28%
P/EPS -36.24 38.10 16.79 16.29 20.98 57.51 34.82 -
EY -2.76 2.62 5.95 6.14 4.77 1.74 2.87 -
DY 0.00 1.25 0.00 0.00 0.00 0.88 0.00 -
P/NAPS 0.62 0.63 0.73 0.59 0.56 0.57 0.63 -1.06%

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