[LINGUI] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 1831.48%
YoY- 1788.64%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,629,591 1,252,001 845,377 435,507 1,237,071 889,030 605,546 93.82%
PBT 298,485 258,562 196,866 100,062 -15,306 -20,132 5,366 1367.94%
Tax -43,713 -49,023 -34,597 -13,921 10,331 -1,868 -3,140 481.49%
NP 254,772 209,539 162,269 86,141 -4,975 -22,000 2,226 2277.86%
-
NP to SH 254,772 209,539 162,269 86,141 -4,975 -22,000 2,226 2277.86%
-
Tax Rate 14.64% 18.96% 17.57% 13.91% - - 58.52% -
Total Cost 1,374,819 1,042,462 683,108 349,366 1,242,046 911,030 603,320 73.42%
-
Net Worth 1,675,610 1,582,919 1,543,534 1,451,073 1,311,143 1,150,769 661,481 86.14%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 39,581 - - - 13,177 - - -
Div Payout % 15.54% - - - 0.00% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,675,610 1,582,919 1,543,534 1,451,073 1,311,143 1,150,769 661,481 86.14%
NOSH 659,689 659,549 659,630 659,578 658,866 653,846 661,481 -0.18%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 15.63% 16.74% 19.19% 19.78% -0.40% -2.47% 0.37% -
ROE 15.20% 13.24% 10.51% 5.94% -0.38% -1.91% 0.34% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 247.02 189.83 128.16 66.03 187.76 135.97 91.54 94.17%
EPS 38.62 31.77 24.60 13.06 -0.75 -3.34 0.34 2265.84%
DPS 6.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.54 2.40 2.34 2.20 1.99 1.76 1.00 86.47%
Adjusted Per Share Value based on latest NOSH - 659,578
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 247.35 190.04 128.32 66.10 187.77 134.94 91.91 93.82%
EPS 38.67 31.81 24.63 13.07 -0.76 -3.34 0.34 2267.89%
DPS 6.01 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.5433 2.4026 2.3429 2.2025 1.9901 1.7467 1.004 86.14%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.26 3.66 1.96 1.01 0.95 0.98 0.95 -
P/RPS 1.32 1.93 1.53 1.53 0.51 0.72 1.04 17.27%
P/EPS 8.44 11.52 7.97 7.73 -125.81 -29.13 282.30 -90.42%
EY 11.85 8.68 12.55 12.93 -0.79 -3.43 0.35 953.33%
DY 1.84 0.00 0.00 0.00 2.11 0.00 0.00 -
P/NAPS 1.28 1.53 0.84 0.46 0.48 0.56 0.95 22.05%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 22/05/07 29/01/07 16/11/06 18/08/06 25/05/06 23/02/06 -
Price 2.04 3.10 2.89 1.19 1.10 0.97 0.96 -
P/RPS 0.83 1.63 2.26 1.80 0.59 0.71 1.05 -14.54%
P/EPS 5.28 9.76 11.75 9.11 -145.68 -28.83 285.28 -93.05%
EY 18.93 10.25 8.51 10.97 -0.69 -3.47 0.35 1340.66%
DY 2.94 0.00 0.00 0.00 1.82 0.00 0.00 -
P/NAPS 0.80 1.29 1.24 0.54 0.55 0.55 0.96 -11.47%

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