[LINGUI] YoY Annualized Quarter 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- 2655.79%
YoY- 411.45%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 1,742,028 1,235,736 1,379,200 1,007,132 676,244 761,692 651,756 -1.05%
PBT 400,248 28,060 210,916 120,356 -18,488 428,652 121,040 -1.27%
Tax -55,684 -9,816 -47,872 -40,576 18,488 -37,884 -49,020 -0.13%
NP 344,564 18,244 163,044 79,780 0 390,768 72,020 -1.66%
-
NP to SH 344,564 18,244 163,044 79,780 -25,616 390,768 72,020 -1.66%
-
Tax Rate 13.91% 34.98% 22.70% 33.71% - 8.84% 40.50% -
Total Cost 1,397,464 1,217,492 1,216,156 927,352 676,244 370,924 579,736 -0.94%
-
Net Worth 1,451,073 656,759 1,233,383 824,133 694,902 703,382 609,925 -0.92%
Dividend
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 1,451,073 656,759 1,233,383 824,133 694,902 703,382 609,925 -0.92%
NOSH 659,578 656,759 659,563 487,652 454,184 488,460 487,940 -0.32%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 19.78% 1.48% 11.82% 7.92% 0.00% 51.30% 11.05% -
ROE 23.75% 2.78% 13.22% 9.68% -3.69% 55.56% 11.81% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 264.11 188.16 209.11 206.53 148.89 155.94 133.57 -0.72%
EPS 52.24 2.76 24.72 16.36 -5.64 80.00 14.76 -1.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 1.00 1.87 1.69 1.53 1.44 1.25 -0.60%
Adjusted Per Share Value based on latest NOSH - 487,652
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 264.41 187.57 209.34 152.87 102.64 115.61 98.93 -1.05%
EPS 52.30 2.77 24.75 12.11 -3.89 59.31 10.93 -1.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2025 0.9969 1.8721 1.2509 1.0548 1.0676 0.9258 -0.92%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/02 28/09/01 29/09/00 - -
Price 1.01 1.01 1.18 1.03 0.93 2.12 0.00 -
P/RPS 0.38 0.54 0.56 0.50 0.62 1.36 0.00 -100.00%
P/EPS 1.93 36.36 4.77 6.30 -16.49 2.65 0.00 -100.00%
EY 51.72 2.75 20.95 15.88 -6.06 37.74 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 1.01 0.63 0.61 0.61 1.47 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 16/11/06 16/11/05 10/11/04 20/11/02 19/11/01 24/11/00 22/11/99 -
Price 1.19 1.02 1.09 1.10 1.12 1.75 0.00 -
P/RPS 0.45 0.54 0.52 0.53 0.75 1.12 0.00 -100.00%
P/EPS 2.28 36.72 4.41 6.72 -19.86 2.19 0.00 -100.00%
EY 43.90 2.72 22.68 14.87 -5.04 45.71 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.02 0.58 0.65 0.73 1.22 0.00 -100.00%

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