[LINGUI] YoY Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
15-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -214.42%
YoY- -187.27%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 829,402 931,901 789,137 645,254 714,265 720,020 845,377 -0.31%
PBT -21,096 20,876 112,000 72,490 -37,060 59,770 196,866 -
Tax 6,315 -3,939 -17,119 -7,369 -9,597 17,528 -34,597 -
NP -14,781 16,937 94,881 65,121 -46,657 77,298 162,269 -
-
NP to SH -14,781 16,937 94,881 65,121 -46,657 77,298 162,269 -
-
Tax Rate - 18.87% 15.28% 10.17% - -29.33% 17.57% -
Total Cost 844,183 914,964 694,256 580,133 760,922 642,722 683,108 3.58%
-
Net Worth 1,669,461 1,660,748 1,537,362 1,320,694 1,484,840 1,708,206 1,543,534 1.31%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,669,461 1,660,748 1,537,362 1,320,694 1,484,840 1,708,206 1,543,534 1.31%
NOSH 659,866 659,027 659,812 660,347 659,929 659,539 659,630 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -1.78% 1.82% 12.02% 10.09% -6.53% 10.74% 19.19% -
ROE -0.89% 1.02% 6.17% 4.93% -3.14% 4.53% 10.51% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 125.69 141.41 119.60 97.71 108.23 109.17 128.16 -0.32%
EPS -2.24 2.57 14.38 9.87 -7.07 11.72 24.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.52 2.33 2.00 2.25 2.59 2.34 1.30%
Adjusted Per Share Value based on latest NOSH - 658,823
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 125.89 141.45 119.78 97.94 108.42 109.29 128.32 -0.31%
EPS -2.24 2.57 14.40 9.88 -7.08 11.73 24.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.534 2.5208 2.3335 2.0046 2.2538 2.5928 2.3429 1.31%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.60 1.29 1.29 1.00 0.60 1.65 1.96 -
P/RPS 1.27 0.91 1.08 1.02 0.55 1.51 1.53 -3.05%
P/EPS -71.43 50.19 8.97 10.14 -8.49 14.08 7.97 -
EY -1.40 1.99 11.15 9.86 -11.78 7.10 12.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.51 0.55 0.50 0.27 0.64 0.84 -4.67%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 15/02/13 17/02/12 18/02/11 10/02/10 19/02/09 31/01/08 29/01/07 -
Price 1.62 1.49 1.38 1.03 0.61 1.45 2.89 -
P/RPS 1.29 1.05 1.15 1.05 0.56 1.33 2.26 -8.91%
P/EPS -72.32 57.98 9.60 10.44 -8.63 12.37 11.75 -
EY -1.38 1.72 10.42 9.57 -11.59 8.08 8.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.59 0.59 0.52 0.27 0.56 1.24 -10.42%

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