[LINGUI] YoY Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
10-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 80.25%
YoY- -81.38%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,306,050 1,166,536 1,005,336 918,364 1,066,479 1,252,001 889,030 6.61%
PBT 30,292 186,927 97,547 -77,486 61,386 258,562 -20,132 -
Tax 237 -22,941 -8,299 -4,316 18,837 -49,023 -1,868 -
NP 30,529 163,986 89,248 -81,802 80,223 209,539 -22,000 -
-
NP to SH 30,529 163,986 89,248 -81,802 80,223 209,539 -22,000 -
-
Tax Rate -0.78% 12.27% 8.51% - -30.69% 18.96% - -
Total Cost 1,275,521 1,002,550 916,088 1,000,166 986,256 1,042,462 911,030 5.76%
-
Net Worth 1,655,027 1,583,131 1,317,928 1,471,116 1,702,099 1,582,919 1,150,769 6.23%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,655,027 1,583,131 1,317,928 1,471,116 1,702,099 1,582,919 1,150,769 6.23%
NOSH 659,373 659,637 658,964 659,693 659,728 659,549 653,846 0.14%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 2.34% 14.06% 8.88% -8.91% 7.52% 16.74% -2.47% -
ROE 1.84% 10.36% 6.77% -5.56% 4.71% 13.24% -1.91% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 198.07 176.84 152.56 139.21 161.65 189.83 135.97 6.46%
EPS 4.63 24.86 13.53 -12.40 12.16 31.77 -3.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.51 2.40 2.00 2.23 2.58 2.40 1.76 6.08%
Adjusted Per Share Value based on latest NOSH - 659,805
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 198.24 177.06 152.60 139.39 161.88 190.04 134.94 6.61%
EPS 4.63 24.89 13.55 -12.42 12.18 31.81 -3.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5121 2.403 2.0004 2.2329 2.5835 2.4026 1.7467 6.23%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.56 1.85 1.40 0.53 1.31 3.66 0.98 -
P/RPS 0.79 1.05 0.92 0.38 0.81 1.93 0.72 1.55%
P/EPS 33.69 7.44 10.34 -4.27 10.77 11.52 -29.13 -
EY 2.97 13.44 9.67 -23.40 9.28 8.68 -3.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.77 0.70 0.24 0.51 1.53 0.56 1.70%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 10/05/12 16/05/11 18/05/10 25/05/09 22/05/08 22/05/07 25/05/06 -
Price 1.53 1.76 1.25 0.92 1.82 3.10 0.97 -
P/RPS 0.77 1.00 0.82 0.66 1.13 1.63 0.71 1.36%
P/EPS 33.05 7.08 9.23 -7.42 14.97 9.76 -28.83 -
EY 3.03 14.13 10.83 -13.48 6.68 10.25 -3.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.73 0.63 0.41 0.71 1.29 0.55 1.73%

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