[LINGUI] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 4.01%
YoY- -105.43%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,690,754 1,211,092 1,342,478 1,078,238 1,007,550 659,686 741,994 14.70%
PBT 393,732 10,732 138,192 4,828 91,156 -26,000 243,198 8.35%
Tax -69,194 -6,280 -31,394 -8,134 -30,292 26,000 -28,012 16.25%
NP 324,538 4,452 106,798 -3,306 60,864 0 215,186 7.08%
-
NP to SH 324,538 4,452 106,798 -3,306 60,864 -38,222 215,186 7.08%
-
Tax Rate 17.57% 58.52% 22.72% 168.48% 33.23% - 11.52% -
Total Cost 1,366,216 1,206,640 1,235,680 1,081,544 946,686 659,686 526,808 17.20%
-
Net Worth 1,543,534 661,481 1,292,123 1,106,238 911,935 717,827 760,114 12.52%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,543,534 661,481 1,292,123 1,106,238 911,935 717,827 760,114 12.52%
NOSH 659,630 661,481 659,246 635,769 512,323 466,121 490,396 5.06%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 19.19% 0.37% 7.96% -0.31% 6.04% 0.00% 29.00% -
ROE 21.03% 0.67% 8.27% -0.30% 6.67% -5.32% 28.31% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 256.32 183.09 203.64 169.60 196.66 141.53 151.30 9.17%
EPS 49.20 0.68 16.20 -0.52 11.88 -8.20 43.88 1.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 1.00 1.96 1.74 1.78 1.54 1.55 7.10%
Adjusted Per Share Value based on latest NOSH - 660,000
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 256.63 183.83 203.77 163.66 152.93 100.13 112.62 14.70%
EPS 49.26 0.68 16.21 -0.50 9.24 -5.80 32.66 7.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3429 1.004 1.9613 1.6791 1.3842 1.0896 1.1537 12.52%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.96 0.95 1.52 0.95 1.03 1.16 1.26 -
P/RPS 0.76 0.52 0.75 0.56 0.52 0.82 0.83 -1.45%
P/EPS 3.98 141.15 9.38 -182.69 8.67 -14.15 2.87 5.59%
EY 25.10 0.71 10.66 -0.55 11.53 -7.07 34.83 -5.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.95 0.78 0.55 0.58 0.75 0.81 0.60%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/01/07 23/02/06 15/02/05 26/02/04 17/02/03 28/02/02 23/02/01 -
Price 2.89 0.96 1.33 1.14 1.05 1.09 1.16 -
P/RPS 1.13 0.52 0.65 0.67 0.53 0.77 0.77 6.59%
P/EPS 5.87 142.64 8.21 -219.23 8.84 -13.29 2.64 14.23%
EY 17.02 0.70 12.18 -0.46 11.31 -7.52 37.83 -12.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.96 0.68 0.66 0.59 0.71 0.75 8.73%

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