[LINGUI] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -738.79%
YoY- -160.36%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,863,802 1,578,274 1,290,508 1,428,530 1,440,040 1,690,754 1,211,092 7.44%
PBT 41,752 224,000 144,980 -74,120 119,540 393,732 10,732 25.39%
Tax -7,878 -34,238 -14,738 -19,194 35,056 -69,194 -6,280 3.84%
NP 33,874 189,762 130,242 -93,314 154,596 324,538 4,452 40.22%
-
NP to SH 33,874 189,762 130,242 -93,314 154,596 324,538 4,452 40.22%
-
Tax Rate 18.87% 15.28% 10.17% - -29.33% 17.57% 58.52% -
Total Cost 1,829,928 1,388,512 1,160,266 1,521,844 1,285,444 1,366,216 1,206,640 7.18%
-
Net Worth 1,660,748 1,537,362 1,320,694 1,484,840 1,708,206 1,543,534 661,481 16.57%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,660,748 1,537,362 1,320,694 1,484,840 1,708,206 1,543,534 661,481 16.57%
NOSH 659,027 659,812 660,347 659,929 659,539 659,630 661,481 -0.06%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 1.82% 12.02% 10.09% -6.53% 10.74% 19.19% 0.37% -
ROE 2.04% 12.34% 9.86% -6.28% 9.05% 21.03% 0.67% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 282.81 239.20 195.43 216.47 218.34 256.32 183.09 7.51%
EPS 5.14 28.76 19.74 -14.14 23.44 49.20 0.68 40.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.33 2.00 2.25 2.59 2.34 1.00 16.64%
Adjusted Per Share Value based on latest NOSH - 659,357
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 282.90 239.56 195.88 216.83 218.58 256.63 183.83 7.44%
EPS 5.14 28.80 19.77 -14.16 23.47 49.26 0.68 40.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5208 2.3335 2.0046 2.2538 2.5928 2.3429 1.004 16.57%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.29 1.29 1.00 0.60 1.65 1.96 0.95 -
P/RPS 0.46 0.54 0.51 0.28 0.76 0.76 0.52 -2.02%
P/EPS 25.10 4.49 5.07 -4.24 7.04 3.98 141.15 -25.00%
EY 3.98 22.29 19.72 -23.57 14.21 25.10 0.71 33.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.50 0.27 0.64 0.84 0.95 -9.84%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 17/02/12 18/02/11 10/02/10 19/02/09 31/01/08 29/01/07 23/02/06 -
Price 1.49 1.38 1.03 0.61 1.45 2.89 0.96 -
P/RPS 0.53 0.58 0.53 0.28 0.66 1.13 0.52 0.31%
P/EPS 28.99 4.80 5.22 -4.31 6.19 5.87 142.64 -23.31%
EY 3.45 20.84 19.15 -23.18 16.17 17.02 0.70 30.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.52 0.27 0.56 1.24 0.96 -7.78%

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