[LINGUI] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 14.29%
YoY- 308.73%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,018,433 1,024,172 983,089 939,044 893,793 802,583 719,861 25.94%
PBT -12,745 2,263 30,419 69,357 64,460 40,593 5,882 -
Tax -6,734 -10,463 -17,813 -8,249 -10,992 -9,804 -927 273.73%
NP -19,479 -8,200 12,606 61,108 53,468 30,789 4,955 -
-
NP to SH -19,479 -8,200 12,606 61,108 53,468 30,789 4,955 -
-
Tax Rate - 462.35% 58.56% 11.89% 17.05% 24.15% 15.76% -
Total Cost 1,037,912 1,032,372 970,483 877,936 840,325 771,794 714,906 28.12%
-
Net Worth 1,148,400 996,299 942,234 1,035,506 957,274 824,133 863,806 20.84%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 5,780 5,780 5,780 2,440 2,440 2,440 2,440 77.42%
Div Payout % 0.00% 0.00% 45.86% 3.99% 4.56% 7.93% 49.25% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,148,400 996,299 942,234 1,035,506 957,274 824,133 863,806 20.84%
NOSH 660,000 614,999 578,057 559,733 537,794 487,652 488,026 22.22%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -1.91% -0.80% 1.28% 6.51% 5.98% 3.84% 0.69% -
ROE -1.70% -0.82% 1.34% 5.90% 5.59% 3.74% 0.57% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 154.31 166.53 170.07 167.77 166.20 164.58 147.50 3.04%
EPS -2.95 -1.33 2.18 10.92 9.94 6.31 1.02 -
DPS 0.88 0.94 1.00 0.44 0.45 0.50 0.50 45.62%
NAPS 1.74 1.62 1.63 1.85 1.78 1.69 1.77 -1.13%
Adjusted Per Share Value based on latest NOSH - 559,733
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 154.58 155.45 149.22 142.53 135.67 121.82 109.26 25.94%
EPS -2.96 -1.24 1.91 9.28 8.12 4.67 0.75 -
DPS 0.88 0.88 0.88 0.37 0.37 0.37 0.37 77.89%
NAPS 1.7431 1.5122 1.4302 1.5718 1.453 1.2509 1.3111 20.84%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.95 1.00 0.92 0.99 1.03 1.03 1.09 -
P/RPS 0.62 0.60 0.54 0.59 0.62 0.63 0.74 -11.09%
P/EPS -32.19 -75.00 42.19 9.07 10.36 16.31 107.36 -
EY -3.11 -1.33 2.37 11.03 9.65 6.13 0.93 -
DY 0.92 0.94 1.09 0.44 0.44 0.49 0.46 58.53%
P/NAPS 0.55 0.62 0.56 0.54 0.58 0.61 0.62 -7.65%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 18/11/03 26/08/03 20/05/03 17/02/03 20/11/02 28/08/02 -
Price 1.14 1.00 1.14 0.88 1.05 1.10 1.20 -
P/RPS 0.74 0.60 0.67 0.52 0.63 0.67 0.81 -5.83%
P/EPS -38.63 -75.00 52.28 8.06 10.56 17.42 118.19 -
EY -2.59 -1.33 1.91 12.41 9.47 5.74 0.85 -
DY 0.77 0.94 0.88 0.50 0.43 0.45 0.42 49.62%
P/NAPS 0.66 0.62 0.70 0.48 0.59 0.65 0.68 -1.96%

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