[LINGUI] QoQ Annualized Quarter Result on 30-Jun-2010 [#4]

Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -14.18%
YoY- 221.22%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,555,381 1,578,274 1,460,220 1,441,977 1,340,448 1,290,508 1,328,556 11.09%
PBT 249,236 224,000 180,000 110,900 130,062 144,980 149,132 40.87%
Tax -30,588 -34,238 -23,968 -8,772 -11,065 -14,738 5,060 -
NP 218,648 189,762 156,032 102,128 118,997 130,242 154,192 26.24%
-
NP to SH 218,648 189,762 156,032 102,128 118,997 130,242 154,192 26.24%
-
Tax Rate 12.27% 15.28% 13.32% 7.91% 8.51% 10.17% -3.39% -
Total Cost 1,336,733 1,388,512 1,304,188 1,339,849 1,221,450 1,160,266 1,174,364 9.02%
-
Net Worth 1,583,131 1,537,362 1,471,875 1,452,805 1,317,928 1,320,694 1,321,207 12.82%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 6,603 - - - -
Div Payout % - - - 6.47% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,583,131 1,537,362 1,471,875 1,452,805 1,317,928 1,320,694 1,321,207 12.82%
NOSH 659,637 659,812 660,033 660,366 658,964 660,347 660,603 -0.09%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 14.06% 12.02% 10.69% 7.08% 8.88% 10.09% 11.61% -
ROE 13.81% 12.34% 10.60% 7.03% 9.03% 9.86% 11.67% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 235.79 239.20 221.23 218.36 203.42 195.43 201.11 11.19%
EPS 33.15 28.76 23.64 15.48 18.04 19.74 23.36 26.30%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.40 2.33 2.23 2.20 2.00 2.00 2.00 12.93%
Adjusted Per Share Value based on latest NOSH - 655,531
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 236.08 239.56 221.64 218.87 203.46 195.88 201.66 11.08%
EPS 33.19 28.80 23.68 15.50 18.06 19.77 23.40 26.26%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.403 2.3335 2.2341 2.2052 2.0004 2.0046 2.0054 12.82%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.85 1.29 1.12 1.08 1.40 1.00 0.99 -
P/RPS 0.78 0.54 0.51 0.49 0.69 0.51 0.49 36.37%
P/EPS 5.58 4.49 4.74 6.98 7.75 5.07 4.24 20.11%
EY 17.92 22.29 21.11 14.32 12.90 19.72 23.58 -16.73%
DY 0.00 0.00 0.00 0.93 0.00 0.00 0.00 -
P/NAPS 0.77 0.55 0.50 0.49 0.70 0.50 0.50 33.39%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 16/05/11 18/02/11 04/11/10 24/08/10 18/05/10 10/02/10 05/11/09 -
Price 1.76 1.38 1.24 1.13 1.25 1.03 1.05 -
P/RPS 0.75 0.58 0.56 0.52 0.61 0.53 0.52 27.68%
P/EPS 5.31 4.80 5.25 7.31 6.92 5.22 4.50 11.67%
EY 18.83 20.84 19.06 13.69 14.45 19.15 22.23 -10.48%
DY 0.00 0.00 0.00 0.88 0.00 0.00 0.00 -
P/NAPS 0.73 0.59 0.56 0.51 0.63 0.52 0.53 23.81%

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