[LINGUI] QoQ TTM Result on 30-Sep-2002 [#1]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
20-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 521.37%
YoY- 1245.67%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 983,089 939,044 893,793 802,583 719,861 675,089 658,370 30.73%
PBT 30,419 69,357 64,460 40,593 5,882 -22,699 -14,093 -
Tax -17,813 -8,249 -10,992 -9,804 -927 1,176 2,041 -
NP 12,606 61,108 53,468 30,789 4,955 -21,523 -12,052 -
-
NP to SH 12,606 61,108 53,468 30,789 4,955 -29,276 -19,805 -
-
Tax Rate 58.56% 11.89% 17.05% 24.15% 15.76% - - -
Total Cost 970,483 877,936 840,325 771,794 714,906 696,612 670,422 28.05%
-
Net Worth 942,234 1,035,506 957,274 824,133 863,806 699,070 724,769 19.17%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 5,780 2,440 2,440 2,440 2,440 2,294 2,294 85.47%
Div Payout % 45.86% 3.99% 4.56% 7.93% 49.25% 0.00% 0.00% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 942,234 1,035,506 957,274 824,133 863,806 699,070 724,769 19.17%
NOSH 578,057 559,733 537,794 487,652 488,026 439,666 470,629 14.73%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.28% 6.51% 5.98% 3.84% 0.69% -3.19% -1.83% -
ROE 1.34% 5.90% 5.59% 3.74% 0.57% -4.19% -2.73% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 170.07 167.77 166.20 164.58 147.50 153.55 139.89 13.95%
EPS 2.18 10.92 9.94 6.31 1.02 -6.66 -4.21 -
DPS 1.00 0.44 0.45 0.50 0.50 0.52 0.49 61.10%
NAPS 1.63 1.85 1.78 1.69 1.77 1.59 1.54 3.86%
Adjusted Per Share Value based on latest NOSH - 487,652
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 149.22 142.53 135.67 121.82 109.26 102.47 99.93 30.73%
EPS 1.91 9.28 8.12 4.67 0.75 -4.44 -3.01 -
DPS 0.88 0.37 0.37 0.37 0.37 0.35 0.35 85.21%
NAPS 1.4302 1.5718 1.453 1.2509 1.3111 1.0611 1.1001 19.17%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.92 0.99 1.03 1.03 1.09 1.14 1.16 -
P/RPS 0.54 0.59 0.62 0.63 0.74 0.74 0.83 -24.97%
P/EPS 42.19 9.07 10.36 16.31 107.36 -17.12 -27.57 -
EY 2.37 11.03 9.65 6.13 0.93 -5.84 -3.63 -
DY 1.09 0.44 0.44 0.49 0.46 0.46 0.42 89.18%
P/NAPS 0.56 0.54 0.58 0.61 0.62 0.72 0.75 -17.74%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 20/05/03 17/02/03 20/11/02 28/08/02 29/05/02 28/02/02 -
Price 1.14 0.88 1.05 1.10 1.20 1.12 1.09 -
P/RPS 0.67 0.52 0.63 0.67 0.81 0.73 0.78 -9.66%
P/EPS 52.28 8.06 10.56 17.42 118.19 -16.82 -25.90 -
EY 1.91 12.41 9.47 5.74 0.85 -5.95 -3.86 -
DY 0.88 0.50 0.43 0.45 0.42 0.47 0.45 56.57%
P/NAPS 0.70 0.48 0.59 0.65 0.68 0.70 0.71 -0.94%

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