[LINGUI] QoQ Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -3.0%
YoY- -201.15%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,005,336 645,254 332,139 1,292,792 918,364 714,265 400,044 84.94%
PBT 97,547 72,490 37,283 -75,725 -77,486 -37,060 5,327 595.96%
Tax -8,299 -7,369 1,265 -8,527 -4,316 -9,597 -1,675 190.91%
NP 89,248 65,121 38,548 -84,252 -81,802 -46,657 3,652 743.77%
-
NP to SH 89,248 65,121 38,548 -84,252 -81,802 -46,657 3,652 743.77%
-
Tax Rate 8.51% 10.17% -3.39% - - - 31.44% -
Total Cost 916,088 580,133 293,591 1,377,044 1,000,166 760,922 396,392 74.88%
-
Net Worth 1,317,928 1,320,694 1,321,207 1,524,057 1,471,116 1,484,840 1,673,279 -14.72%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - 6,597 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,317,928 1,320,694 1,321,207 1,524,057 1,471,116 1,484,840 1,673,279 -14.72%
NOSH 658,964 660,347 660,603 659,765 659,693 659,929 663,999 -0.50%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.88% 10.09% 11.61% -6.52% -8.91% -6.53% 0.91% -
ROE 6.77% 4.93% 2.92% -5.53% -5.56% -3.14% 0.22% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 152.56 97.71 50.28 195.95 139.21 108.23 60.25 85.88%
EPS 13.53 9.87 5.84 -12.77 -12.40 -7.07 0.55 747.49%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.31 2.23 2.25 2.52 -14.29%
Adjusted Per Share Value based on latest NOSH - 662,162
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 152.60 97.94 50.41 196.23 139.39 108.42 60.72 84.95%
EPS 13.55 9.88 5.85 -12.79 -12.42 -7.08 0.55 748.33%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.0004 2.0046 2.0054 2.3133 2.2329 2.2538 2.5398 -14.72%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.40 1.00 0.99 1.03 0.53 0.60 1.17 -
P/RPS 0.92 1.02 1.97 0.53 0.38 0.55 1.94 -39.21%
P/EPS 10.34 10.14 16.97 -8.07 -4.27 -8.49 212.73 -86.70%
EY 9.67 9.86 5.89 -12.40 -23.40 -11.78 0.47 652.23%
DY 0.00 0.00 0.00 0.97 0.00 0.00 0.00 -
P/NAPS 0.70 0.50 0.50 0.45 0.24 0.27 0.46 32.33%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 18/05/10 10/02/10 05/11/09 18/08/09 25/05/09 19/02/09 19/11/08 -
Price 1.25 1.03 1.05 1.09 0.92 0.61 0.69 -
P/RPS 0.82 1.05 2.09 0.56 0.66 0.56 1.15 -20.20%
P/EPS 9.23 10.44 17.99 -8.54 -7.42 -8.63 125.45 -82.46%
EY 10.83 9.57 5.56 -11.72 -13.48 -11.59 0.80 468.91%
DY 0.00 0.00 0.00 0.92 0.00 0.00 0.00 -
P/NAPS 0.63 0.52 0.53 0.47 0.41 0.27 0.27 76.01%

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