[LINGUI] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 145.75%
YoY- 955.53%
Quarter Report
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,441,977 1,005,336 645,254 332,139 1,292,792 918,364 714,265 59.94%
PBT 110,900 97,547 72,490 37,283 -75,725 -77,486 -37,060 -
Tax -8,772 -8,299 -7,369 1,265 -8,527 -4,316 -9,597 -5.83%
NP 102,128 89,248 65,121 38,548 -84,252 -81,802 -46,657 -
-
NP to SH 102,128 89,248 65,121 38,548 -84,252 -81,802 -46,657 -
-
Tax Rate 7.91% 8.51% 10.17% -3.39% - - - -
Total Cost 1,339,849 916,088 580,133 293,591 1,377,044 1,000,166 760,922 45.96%
-
Net Worth 1,452,805 1,317,928 1,320,694 1,321,207 1,524,057 1,471,116 1,484,840 -1.44%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 6,603 - - - 6,597 - - -
Div Payout % 6.47% - - - 0.00% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,452,805 1,317,928 1,320,694 1,321,207 1,524,057 1,471,116 1,484,840 -1.44%
NOSH 660,366 658,964 660,347 660,603 659,765 659,693 659,929 0.04%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.08% 8.88% 10.09% 11.61% -6.52% -8.91% -6.53% -
ROE 7.03% 6.77% 4.93% 2.92% -5.53% -5.56% -3.14% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 218.36 152.56 97.71 50.28 195.95 139.21 108.23 59.87%
EPS 15.48 13.53 9.87 5.84 -12.77 -12.40 -7.07 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.20 2.00 2.00 2.00 2.31 2.23 2.25 -1.49%
Adjusted Per Share Value based on latest NOSH - 660,603
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 218.87 152.60 97.94 50.41 196.23 139.39 108.42 59.93%
EPS 15.50 13.55 9.88 5.85 -12.79 -12.42 -7.08 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.2052 2.0004 2.0046 2.0054 2.3133 2.2329 2.2538 -1.44%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.08 1.40 1.00 0.99 1.03 0.53 0.60 -
P/RPS 0.49 0.92 1.02 1.97 0.53 0.38 0.55 -7.43%
P/EPS 6.98 10.34 10.14 16.97 -8.07 -4.27 -8.49 -
EY 14.32 9.67 9.86 5.89 -12.40 -23.40 -11.78 -
DY 0.93 0.00 0.00 0.00 0.97 0.00 0.00 -
P/NAPS 0.49 0.70 0.50 0.50 0.45 0.24 0.27 48.94%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 18/05/10 10/02/10 05/11/09 18/08/09 25/05/09 19/02/09 -
Price 1.13 1.25 1.03 1.05 1.09 0.92 0.61 -
P/RPS 0.52 0.82 1.05 2.09 0.56 0.66 0.56 -4.83%
P/EPS 7.31 9.23 10.44 17.99 -8.54 -7.42 -8.63 -
EY 13.69 10.83 9.57 5.56 -11.72 -13.48 -11.59 -
DY 0.88 0.00 0.00 0.00 0.92 0.00 0.00 -
P/NAPS 0.51 0.63 0.52 0.53 0.47 0.41 0.27 52.98%

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