[LINGUI] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -79.3%
YoY- -88.81%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Revenue 1,600,176 1,426,108 1,742,028 1,235,736 1,379,200 1,007,132 1,171,464 6.42%
PBT 21,308 98,772 400,248 28,060 210,916 120,356 7,732 22.44%
Tax -6,700 80,020 -55,684 -9,816 -47,872 -40,576 -11,176 -9.71%
NP 14,608 178,792 344,564 18,244 163,044 79,780 -3,444 -
-
NP to SH 14,608 178,792 344,564 18,244 163,044 79,780 -3,444 -
-
Tax Rate 31.44% -81.01% 13.91% 34.98% 22.70% 33.71% 144.54% -
Total Cost 1,585,568 1,247,316 1,397,464 1,217,492 1,216,156 927,352 1,174,908 6.17%
-
Net Worth 1,673,279 1,681,119 1,451,073 656,759 1,233,383 824,133 996,299 10.91%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Net Worth 1,673,279 1,681,119 1,451,073 656,759 1,233,383 824,133 996,299 10.91%
NOSH 663,999 659,262 659,578 656,759 659,563 487,652 614,999 1.54%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
NP Margin 0.91% 12.54% 19.78% 1.48% 11.82% 7.92% -0.29% -
ROE 0.87% 10.64% 23.75% 2.78% 13.22% 9.68% -0.35% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
RPS 240.99 216.32 264.11 188.16 209.11 206.53 190.48 4.81%
EPS 2.20 27.12 52.24 2.76 24.72 16.36 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.55 2.20 1.00 1.87 1.69 1.62 9.22%
Adjusted Per Share Value based on latest NOSH - 656,759
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
RPS 242.88 216.46 264.41 187.57 209.34 152.87 177.81 6.42%
EPS 2.22 27.14 52.30 2.77 24.75 12.11 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5398 2.5517 2.2025 0.9969 1.8721 1.2509 1.5122 10.91%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/02 30/09/03 -
Price 1.17 2.03 1.01 1.01 1.18 1.03 1.00 -
P/RPS 0.49 0.94 0.38 0.54 0.56 0.50 0.52 -1.18%
P/EPS 53.18 7.49 1.93 36.36 4.77 6.30 -178.57 -
EY 1.88 13.36 51.72 2.75 20.95 15.88 -0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.80 0.46 1.01 0.63 0.61 0.62 -5.78%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Date 19/11/08 16/11/07 16/11/06 16/11/05 10/11/04 20/11/02 18/11/03 -
Price 0.69 1.90 1.19 1.02 1.09 1.10 1.00 -
P/RPS 0.29 0.88 0.45 0.54 0.52 0.53 0.52 -11.01%
P/EPS 31.36 7.01 2.28 36.72 4.41 6.72 -178.57 -
EY 3.19 14.27 43.90 2.72 22.68 14.87 -0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.75 0.54 1.02 0.58 0.65 0.62 -15.30%

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