[LINGUI] YoY 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- 8.01%
YoY- -107.55%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
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 409,870 296,612 326,439 246,253 251,992 160,782 180,574 14.63%
PBT 96,802 -1,649 16,367 481 15,489 -8,378 14,436 37.30%
Tax -20,676 -686 -3,729 -1,273 -5,002 8,378 -4,535 28.75%
NP 76,126 -2,335 12,638 -792 10,487 0 9,901 40.46%
-
NP to SH 76,126 -2,335 12,638 -792 10,487 -12,707 9,901 40.46%
-
Tax Rate 21.36% - 22.78% 264.66% 32.29% - 31.41% -
Total Cost 333,744 298,947 313,801 247,045 241,505 160,782 170,673 11.81%
-
Net Worth 1,543,629 510,000 1,290,129 1,148,400 957,274 724,769 791,059 11.78%
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 1,543,629 510,000 1,290,129 1,148,400 957,274 724,769 791,059 11.78%
NOSH 659,670 510,000 658,229 660,000 537,794 470,629 510,360 4.36%
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 18.57% -0.79% 3.87% -0.32% 4.16% 0.00% 5.48% -
ROE 4.93% -0.46% 0.98% -0.07% 1.10% -1.75% 1.25% -
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 62.13 58.16 49.59 37.31 46.86 34.16 35.38 9.83%
EPS 11.54 -0.35 1.92 -0.12 1.95 -2.70 1.94 34.58%
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 62.21 45.02 49.55 37.38 38.25 24.40 27.41 14.62%
EPS 11.55 -0.35 1.92 -0.12 1.59 -1.93 1.50 40.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.343 0.7741 1.9582 1.7431 1.453 1.1001 1.2007 11.78%
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 3.15 1.63 3.06 2.55 2.20 3.40 3.56 -2.01%
P/EPS 16.98 -207.49 79.17 -791.67 52.82 -42.96 64.95 -20.02%
EY 5.89 -0.48 1.26 -0.13 1.89 -2.33 1.54 25.04%
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 4.65 1.65 2.68 3.06 2.24 3.19 3.28 5.98%
P/EPS 25.04 -209.68 69.27 -950.00 53.85 -40.37 59.79 -13.49%
EY 3.99 -0.48 1.44 -0.11 1.86 -2.48 1.67 15.61%
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