[LINGUI] YoY Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
15-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -34.5%
YoY- 3330.43%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,440,040 1,690,754 1,211,092 1,342,478 1,078,238 1,007,550 659,686 13.88%
PBT 119,540 393,732 10,732 138,192 4,828 91,156 -26,000 -
Tax 35,056 -69,194 -6,280 -31,394 -8,134 -30,292 26,000 5.10%
NP 154,596 324,538 4,452 106,798 -3,306 60,864 0 -
-
NP to SH 154,596 324,538 4,452 106,798 -3,306 60,864 -38,222 -
-
Tax Rate -29.33% 17.57% 58.52% 22.72% 168.48% 33.23% - -
Total Cost 1,285,444 1,366,216 1,206,640 1,235,680 1,081,544 946,686 659,686 11.75%
-
Net Worth 1,708,206 1,543,534 661,481 1,292,123 1,106,238 911,935 717,827 15.53%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 1,708,206 1,543,534 661,481 1,292,123 1,106,238 911,935 717,827 15.53%
NOSH 659,539 659,630 661,481 659,246 635,769 512,323 466,121 5.95%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 10.74% 19.19% 0.37% 7.96% -0.31% 6.04% 0.00% -
ROE 9.05% 21.03% 0.67% 8.27% -0.30% 6.67% -5.32% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 218.34 256.32 183.09 203.64 169.60 196.66 141.53 7.48%
EPS 23.44 49.20 0.68 16.20 -0.52 11.88 -8.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.59 2.34 1.00 1.96 1.74 1.78 1.54 9.04%
Adjusted Per Share Value based on latest NOSH - 658,229
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 218.58 256.63 183.83 203.77 163.66 152.93 100.13 13.88%
EPS 23.47 49.26 0.68 16.21 -0.50 9.24 -5.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5928 2.3429 1.004 1.9613 1.6791 1.3842 1.0896 15.53%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.65 1.96 0.95 1.52 0.95 1.03 1.16 -
P/RPS 0.76 0.76 0.52 0.75 0.56 0.52 0.82 -1.25%
P/EPS 7.04 3.98 141.15 9.38 -182.69 8.67 -14.15 -
EY 14.21 25.10 0.71 10.66 -0.55 11.53 -7.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.84 0.95 0.78 0.55 0.58 0.75 -2.60%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/01/08 29/01/07 23/02/06 15/02/05 26/02/04 17/02/03 28/02/02 -
Price 1.45 2.89 0.96 1.33 1.14 1.05 1.09 -
P/RPS 0.66 1.13 0.52 0.65 0.67 0.53 0.77 -2.53%
P/EPS 6.19 5.87 142.64 8.21 -219.23 8.84 -13.29 -
EY 16.17 17.02 0.70 12.18 -0.46 11.31 -7.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.24 0.96 0.68 0.66 0.59 0.71 -3.87%

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