[LINGUI] QoQ Quarter Result on 31-Mar-2006 [#3]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -937.52%
YoY- -201.4%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 409,870 435,507 348,041 283,484 296,612 308,934 317,764 18.43%
PBT 96,802 100,062 4,826 -25,498 -1,649 7,015 7,879 430.01%
Tax -20,676 -13,921 12,198 1,272 -686 -2,454 2,955 -
NP 76,126 86,141 17,024 -24,226 -2,335 4,561 10,834 265.55%
-
NP to SH 76,126 86,141 17,024 -24,226 -2,335 4,561 10,834 265.55%
-
Tax Rate 21.36% 13.91% -252.76% - - 34.98% -37.50% -
Total Cost 333,744 349,366 331,017 307,710 298,947 304,373 306,930 5.72%
-
Net Worth 1,543,629 1,451,073 659,475 1,155,062 510,000 656,759 1,314,613 11.26%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 13,189 - - - 13,212 -
Div Payout % - - 77.48% - - - 121.95% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,543,629 1,451,073 659,475 1,155,062 510,000 656,759 1,314,613 11.26%
NOSH 659,670 659,578 659,475 656,285 510,000 656,759 660,609 -0.09%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 18.57% 19.78% 4.89% -8.55% -0.79% 1.48% 3.41% -
ROE 4.93% 5.94% 2.58% -2.10% -0.46% 0.69% 0.82% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 62.13 66.03 52.78 43.20 58.16 47.04 48.10 18.55%
EPS 11.54 13.06 2.58 -3.67 -0.35 0.69 1.64 265.90%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 2.34 2.20 1.00 1.76 1.00 1.00 1.99 11.37%
Adjusted Per Share Value based on latest NOSH - 656,285
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 62.21 66.10 52.83 43.03 45.02 46.89 48.23 18.43%
EPS 11.55 13.07 2.58 -3.68 -0.35 0.69 1.64 266.11%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.01 -
NAPS 2.343 2.2025 1.001 1.7532 0.7741 0.9969 1.9954 11.26%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.96 1.01 0.95 0.98 0.95 1.01 1.13 -
P/RPS 3.15 1.53 1.80 2.27 1.63 2.15 2.35 21.50%
P/EPS 16.98 7.73 36.80 -26.55 -207.49 145.43 68.90 -60.59%
EY 5.89 12.93 2.72 -3.77 -0.48 0.69 1.45 153.93%
DY 0.00 0.00 2.11 0.00 0.00 0.00 1.77 -
P/NAPS 0.84 0.46 0.95 0.56 0.95 1.01 0.57 29.40%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/01/07 16/11/06 18/08/06 25/05/06 23/02/06 16/11/05 23/08/05 -
Price 2.89 1.19 1.10 0.97 0.96 1.02 1.07 -
P/RPS 4.65 1.80 2.08 2.25 1.65 2.17 2.22 63.48%
P/EPS 25.04 9.11 42.61 -26.28 -209.68 146.87 65.24 -47.09%
EY 3.99 10.97 2.35 -3.81 -0.48 0.68 1.53 89.13%
DY 0.00 0.00 1.82 0.00 0.00 0.00 1.87 -
P/NAPS 1.24 0.54 1.10 0.55 0.96 1.02 0.54 73.79%

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