[LINGUI] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 77.39%
YoY- -105.65%
Quarter Report
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,252,001 845,377 435,507 1,237,071 889,030 605,546 308,934 154.40%
PBT 258,562 196,866 100,062 -15,306 -20,132 5,366 7,015 1009.97%
Tax -49,023 -34,597 -13,921 10,331 -1,868 -3,140 -2,454 637.58%
NP 209,539 162,269 86,141 -4,975 -22,000 2,226 4,561 1185.72%
-
NP to SH 209,539 162,269 86,141 -4,975 -22,000 2,226 4,561 1185.72%
-
Tax Rate 18.96% 17.57% 13.91% - - 58.52% 34.98% -
Total Cost 1,042,462 683,108 349,366 1,242,046 911,030 603,320 304,373 127.38%
-
Net Worth 1,582,919 1,543,534 1,451,073 1,311,143 1,150,769 661,481 656,759 79.86%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 13,177 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,582,919 1,543,534 1,451,073 1,311,143 1,150,769 661,481 656,759 79.86%
NOSH 659,549 659,630 659,578 658,866 653,846 661,481 656,759 0.28%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 16.74% 19.19% 19.78% -0.40% -2.47% 0.37% 1.48% -
ROE 13.24% 10.51% 5.94% -0.38% -1.91% 0.34% 0.69% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 189.83 128.16 66.03 187.76 135.97 91.54 47.04 153.68%
EPS 31.77 24.60 13.06 -0.75 -3.34 0.34 0.69 1187.63%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.40 2.34 2.20 1.99 1.76 1.00 1.00 79.35%
Adjusted Per Share Value based on latest NOSH - 659,475
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 190.04 128.32 66.10 187.77 134.94 91.91 46.89 154.41%
EPS 31.81 24.63 13.07 -0.76 -3.34 0.34 0.69 1188.71%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.4026 2.3429 2.2025 1.9901 1.7467 1.004 0.9969 79.85%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.66 1.96 1.01 0.95 0.98 0.95 1.01 -
P/RPS 1.93 1.53 1.53 0.51 0.72 1.04 2.15 -6.94%
P/EPS 11.52 7.97 7.73 -125.81 -29.13 282.30 145.43 -81.58%
EY 8.68 12.55 12.93 -0.79 -3.43 0.35 0.69 441.73%
DY 0.00 0.00 0.00 2.11 0.00 0.00 0.00 -
P/NAPS 1.53 0.84 0.46 0.48 0.56 0.95 1.01 31.93%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 29/01/07 16/11/06 18/08/06 25/05/06 23/02/06 16/11/05 -
Price 3.10 2.89 1.19 1.10 0.97 0.96 1.02 -
P/RPS 1.63 2.26 1.80 0.59 0.71 1.05 2.17 -17.38%
P/EPS 9.76 11.75 9.11 -145.68 -28.83 285.28 146.87 -83.62%
EY 10.25 8.51 10.97 -0.69 -3.47 0.35 0.68 511.21%
DY 0.00 0.00 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 1.29 1.24 0.54 0.55 0.55 0.96 1.02 16.96%

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