[LINGUI] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 30.14%
YoY- -1301.54%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 313,115 332,139 374,428 204,099 314,221 400,044 422,884 -18.11%
PBT 35,207 37,283 1,761 -40,426 -42,387 5,327 -7,969 -
Tax -8,634 1,265 -4,211 5,281 -7,922 -1,675 11,041 -
NP 26,573 38,548 -2,450 -35,145 -50,309 3,652 3,072 319.73%
-
NP to SH 26,573 38,548 -2,450 -35,145 -50,309 3,652 3,072 319.73%
-
Tax Rate 24.52% -3.39% 239.13% - - 31.44% - -
Total Cost 286,542 293,591 376,878 239,244 364,530 396,392 419,812 -22.42%
-
Net Worth 1,314,782 1,321,207 1,529,594 1,470,419 1,483,555 1,673,279 1,673,259 -14.81%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 6,621 - - - 13,072 -
Div Payout % - - 0.00% - - - 425.53% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,314,782 1,321,207 1,529,594 1,470,419 1,483,555 1,673,279 1,673,259 -14.81%
NOSH 657,391 660,603 662,162 659,380 659,357 663,999 653,617 0.38%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.49% 11.61% -0.65% -17.22% -16.01% 0.91% 0.73% -
ROE 2.02% 2.92% -0.16% -2.39% -3.39% 0.22% 0.18% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 47.63 50.28 56.55 30.95 47.66 60.25 64.70 -18.42%
EPS 4.03 5.84 -0.37 -5.33 -7.63 0.55 0.47 317.29%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
NAPS 2.00 2.00 2.31 2.23 2.25 2.52 2.56 -15.13%
Adjusted Per Share Value based on latest NOSH - 659,380
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 47.53 50.41 56.83 30.98 47.69 60.72 64.19 -18.10%
EPS 4.03 5.85 -0.37 -5.33 -7.64 0.55 0.47 317.29%
DPS 0.00 0.00 1.01 0.00 0.00 0.00 1.98 -
NAPS 1.9957 2.0054 2.3217 2.2319 2.2518 2.5398 2.5398 -14.81%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.00 0.99 1.03 0.53 0.60 1.17 1.51 -
P/RPS 2.10 1.97 1.82 1.71 1.26 1.94 2.33 -6.67%
P/EPS 24.74 16.97 -278.38 -9.94 -7.86 212.73 321.28 -81.81%
EY 4.04 5.89 -0.36 -10.06 -12.72 0.47 0.31 451.20%
DY 0.00 0.00 0.97 0.00 0.00 0.00 1.32 -
P/NAPS 0.50 0.50 0.45 0.24 0.27 0.46 0.59 -10.42%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 05/11/09 18/08/09 25/05/09 19/02/09 19/11/08 15/08/08 -
Price 1.03 1.05 1.09 0.92 0.61 0.69 1.25 -
P/RPS 2.16 2.09 1.93 2.97 1.28 1.15 1.93 7.77%
P/EPS 25.48 17.99 -294.59 -17.26 -7.99 125.45 265.96 -78.97%
EY 3.92 5.56 -0.34 -5.79 -12.51 0.80 0.38 371.86%
DY 0.00 0.00 0.92 0.00 0.00 0.00 1.60 -
P/NAPS 0.52 0.53 0.47 0.41 0.27 0.27 0.49 4.02%

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