[LINGUI] QoQ Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 29.13%
YoY- 1052.45%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 720,020 356,527 1,629,591 1,252,001 845,377 435,507 1,237,071 -30.22%
PBT 59,770 24,693 298,485 258,562 196,866 100,062 -15,306 -
Tax 17,528 20,005 -43,713 -49,023 -34,597 -13,921 10,331 42.11%
NP 77,298 44,698 254,772 209,539 162,269 86,141 -4,975 -
-
NP to SH 77,298 44,698 254,772 209,539 162,269 86,141 -4,975 -
-
Tax Rate -29.33% -81.01% 14.64% 18.96% 17.57% 13.91% - -
Total Cost 642,722 311,829 1,374,819 1,042,462 683,108 349,366 1,242,046 -35.46%
-
Net Worth 1,708,206 1,681,119 1,675,610 1,582,919 1,543,534 1,451,073 1,311,143 19.22%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 39,581 - - - 13,177 -
Div Payout % - - 15.54% - - - 0.00% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,708,206 1,681,119 1,675,610 1,582,919 1,543,534 1,451,073 1,311,143 19.22%
NOSH 659,539 659,262 659,689 659,549 659,630 659,578 658,866 0.06%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 10.74% 12.54% 15.63% 16.74% 19.19% 19.78% -0.40% -
ROE 4.53% 2.66% 15.20% 13.24% 10.51% 5.94% -0.38% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 109.17 54.08 247.02 189.83 128.16 66.03 187.76 -30.26%
EPS 11.72 6.78 38.62 31.77 24.60 13.06 -0.75 -
DPS 0.00 0.00 6.00 0.00 0.00 0.00 2.00 -
NAPS 2.59 2.55 2.54 2.40 2.34 2.20 1.99 19.14%
Adjusted Per Share Value based on latest NOSH - 659,274
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 109.29 54.12 247.35 190.04 128.32 66.10 187.77 -30.22%
EPS 11.73 6.78 38.67 31.81 24.63 13.07 -0.76 -
DPS 0.00 0.00 6.01 0.00 0.00 0.00 2.00 -
NAPS 2.5928 2.5517 2.5433 2.4026 2.3429 2.2025 1.9901 19.23%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.65 2.03 3.26 3.66 1.96 1.01 0.95 -
P/RPS 1.51 3.75 1.32 1.93 1.53 1.53 0.51 105.78%
P/EPS 14.08 29.94 8.44 11.52 7.97 7.73 -125.81 -
EY 7.10 3.34 11.85 8.68 12.55 12.93 -0.79 -
DY 0.00 0.00 1.84 0.00 0.00 0.00 2.11 -
P/NAPS 0.64 0.80 1.28 1.53 0.84 0.46 0.48 21.07%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/01/08 16/11/07 20/08/07 22/05/07 29/01/07 16/11/06 18/08/06 -
Price 1.45 1.90 2.04 3.10 2.89 1.19 1.10 -
P/RPS 1.33 3.51 0.83 1.63 2.26 1.80 0.59 71.66%
P/EPS 12.37 28.02 5.28 9.76 11.75 9.11 -145.68 -
EY 8.08 3.57 18.93 10.25 8.51 10.97 -0.69 -
DY 0.00 0.00 2.94 0.00 0.00 0.00 1.82 -
P/NAPS 0.56 0.75 0.80 1.29 1.24 0.54 0.55 1.20%

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