[LINGUI] YoY TTM Result on 31-Mar-2003 [#3]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 14.29%
YoY- 308.73%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,206,794 1,358,342 1,049,585 939,044 675,089 686,031 440,478 18.28%
PBT -12,253 106,624 -8,395 69,357 -22,699 148,829 85,073 -
Tax 1,087 5,727 -5,807 -8,249 1,176 -21,906 -19,115 -
NP -11,166 112,351 -14,202 61,108 -21,523 126,923 65,958 -
-
NP to SH -11,166 112,351 -14,202 61,108 -29,276 126,923 65,958 -
-
Tax Rate - -5.37% - 11.89% - 14.72% 22.47% -
Total Cost 1,217,960 1,245,991 1,063,787 877,936 696,612 559,108 374,520 21.70%
-
Net Worth 1,155,062 1,313,345 1,158,055 1,035,506 699,070 777,423 648,537 10.09%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 26,424 6,590 5,780 2,440 2,294 6,090 - -
Div Payout % 0.00% 5.87% 0.00% 3.99% 0.00% 4.80% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,155,062 1,313,345 1,158,055 1,035,506 699,070 777,423 648,537 10.09%
NOSH 656,285 659,972 657,986 559,733 439,666 528,859 487,622 5.07%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -0.93% 8.27% -1.35% 6.51% -3.19% 18.50% 14.97% -
ROE -0.97% 8.55% -1.23% 5.90% -4.19% 16.33% 10.17% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 183.88 205.82 159.51 167.77 153.55 129.72 90.33 12.57%
EPS -1.70 17.02 -2.16 10.92 -6.66 24.00 13.53 -
DPS 4.03 1.00 0.88 0.44 0.52 1.15 0.00 -
NAPS 1.76 1.99 1.76 1.85 1.59 1.47 1.33 4.77%
Adjusted Per Share Value based on latest NOSH - 559,733
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 183.17 206.18 159.31 142.53 102.47 104.13 66.86 18.28%
EPS -1.69 17.05 -2.16 9.28 -4.44 19.27 10.01 -
DPS 4.01 1.00 0.88 0.37 0.35 0.92 0.00 -
NAPS 1.7532 1.9935 1.7578 1.5718 1.0611 1.18 0.9844 10.09%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.98 1.20 1.51 0.99 1.14 0.84 4.06 -
P/RPS 0.53 0.58 0.95 0.59 0.74 0.65 4.49 -29.94%
P/EPS -57.60 7.05 -69.96 9.07 -17.12 3.50 30.02 -
EY -1.74 14.19 -1.43 11.03 -5.84 28.57 3.33 -
DY 4.11 0.83 0.58 0.44 0.46 1.37 0.00 -
P/NAPS 0.56 0.60 0.86 0.54 0.72 0.57 3.05 -24.60%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 17/05/05 14/05/04 20/05/03 29/05/02 28/05/01 - -
Price 0.97 1.11 1.50 0.88 1.12 1.12 0.00 -
P/RPS 0.53 0.54 0.94 0.52 0.73 0.86 0.00 -
P/EPS -57.01 6.52 -69.50 8.06 -16.82 4.67 0.00 -
EY -1.75 15.34 -1.44 12.41 -5.95 21.43 0.00 -
DY 4.15 0.90 0.59 0.50 0.47 1.03 0.00 -
P/NAPS 0.55 0.56 0.85 0.48 0.70 0.76 0.00 -

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