[LINGUI] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -26.12%
YoY- -44.63%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,483,607 1,532,879 1,489,362 1,444,068 1,504,234 1,550,611 1,629,591 -6.03%
PBT -46,645 30,819 50,185 98,077 161,389 223,114 298,483 -
Tax 5,985 11,430 33,110 27,379 8,412 -9,787 -43,713 -
NP -40,660 42,249 83,295 125,456 169,801 213,327 254,770 -
-
NP to SH -40,660 42,249 83,295 125,456 169,801 213,327 254,770 -
-
Tax Rate - -37.09% -65.98% -27.92% -5.21% 4.39% 14.65% -
Total Cost 1,524,267 1,490,630 1,406,067 1,318,612 1,334,433 1,337,284 1,374,821 7.08%
-
Net Worth 1,483,555 1,673,279 1,673,259 1,715,113 1,709,190 1,681,119 1,674,807 -7.73%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 13,072 13,072 13,072 39,562 39,562 39,562 39,562 -52.04%
Div Payout % 0.00% 30.94% 15.69% 31.53% 23.30% 18.55% 15.53% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,483,555 1,673,279 1,673,259 1,715,113 1,709,190 1,681,119 1,674,807 -7.73%
NOSH 659,357 663,999 653,617 664,772 659,919 659,262 659,373 -0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -2.74% 2.76% 5.59% 8.69% 11.29% 13.76% 15.63% -
ROE -2.74% 2.52% 4.98% 7.31% 9.93% 12.69% 15.21% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 225.01 230.86 227.86 217.23 227.94 235.20 247.14 -6.03%
EPS -6.17 6.36 12.74 18.87 25.73 32.36 38.64 -
DPS 2.00 2.00 2.00 6.00 6.00 6.00 6.00 -51.76%
NAPS 2.25 2.52 2.56 2.58 2.59 2.55 2.54 -7.73%
Adjusted Per Share Value based on latest NOSH - 664,772
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 225.19 232.67 226.06 219.19 228.32 235.36 247.35 -6.03%
EPS -6.17 6.41 12.64 19.04 25.77 32.38 38.67 -
DPS 1.98 1.98 1.98 6.01 6.01 6.01 6.01 -52.13%
NAPS 2.2518 2.5398 2.5398 2.6033 2.5943 2.5517 2.5421 -7.73%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.60 1.17 1.51 1.31 1.65 2.03 3.26 -
P/RPS 0.27 0.51 0.66 0.60 0.72 0.86 1.32 -65.11%
P/EPS -9.73 18.39 11.85 6.94 6.41 6.27 8.44 -
EY -10.28 5.44 8.44 14.41 15.59 15.94 11.85 -
DY 3.33 1.71 1.32 4.58 3.64 2.96 1.84 48.24%
P/NAPS 0.27 0.46 0.59 0.51 0.64 0.80 1.28 -64.39%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 19/11/08 15/08/08 22/05/08 31/01/08 16/11/07 20/08/07 -
Price 0.61 0.69 1.25 1.82 1.45 1.90 2.04 -
P/RPS 0.27 0.30 0.55 0.84 0.64 0.81 0.83 -52.53%
P/EPS -9.89 10.84 9.81 9.64 5.64 5.87 5.28 -
EY -10.11 9.22 10.19 10.37 17.75 17.03 18.94 -
DY 3.28 2.90 1.60 3.30 4.14 3.16 2.94 7.53%
P/NAPS 0.27 0.27 0.49 0.71 0.56 0.75 0.80 -51.36%

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