[LINGUI] QoQ Quarter Result on 30-Jun-2002 [#4]

Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 756.13%
YoY- 434.88%
Quarter Report
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 225,212 251,992 251,783 210,057 179,961 160,782 169,061 21.08%
PBT 6,171 15,489 30,089 17,608 1,274 -8,378 -4,622 -
Tax -1,973 -5,002 -10,144 8,355 -1,274 8,378 4,622 -
NP 4,198 10,487 19,945 25,963 0 0 0 -
-
NP to SH 4,198 10,487 19,945 25,963 -3,957 -12,707 -6,404 -
-
Tax Rate 31.97% 32.29% 33.71% -47.45% 100.00% - - -
Total Cost 221,014 241,505 231,838 184,094 179,961 160,782 169,061 19.57%
-
Net Worth 1,035,506 957,274 824,133 863,806 699,070 724,769 694,902 30.49%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - 2,440 - - - -
Div Payout % - - - 9.40% - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 1,035,506 957,274 824,133 863,806 699,070 724,769 694,902 30.49%
NOSH 559,733 537,794 487,652 488,026 439,666 470,629 454,184 14.96%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 1.86% 4.16% 7.92% 12.36% 0.00% 0.00% 0.00% -
ROE 0.41% 1.10% 2.42% 3.01% -0.57% -1.75% -0.92% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 40.24 46.86 51.63 43.04 40.93 34.16 37.22 5.34%
EPS 0.75 1.95 4.09 5.32 -0.90 -2.70 -1.41 -
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 1.85 1.78 1.69 1.77 1.59 1.54 1.53 13.51%
Adjusted Per Share Value based on latest NOSH - 488,026
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 34.18 38.25 38.22 31.88 27.32 24.40 25.66 21.08%
EPS 0.64 1.59 3.03 3.94 -0.60 -1.93 -0.97 -
DPS 0.00 0.00 0.00 0.37 0.00 0.00 0.00 -
NAPS 1.5718 1.453 1.2509 1.3111 1.0611 1.1001 1.0548 30.49%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.99 1.03 1.03 1.09 1.14 1.16 0.93 -
P/RPS 2.46 2.20 1.99 2.53 2.79 3.40 2.50 -1.07%
P/EPS 132.00 52.82 25.18 20.49 -126.67 -42.96 -65.96 -
EY 0.76 1.89 3.97 4.88 -0.79 -2.33 -1.52 -
DY 0.00 0.00 0.00 0.46 0.00 0.00 0.00 -
P/NAPS 0.54 0.58 0.61 0.62 0.72 0.75 0.61 -7.81%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 20/05/03 17/02/03 20/11/02 28/08/02 29/05/02 28/02/02 19/11/01 -
Price 0.88 1.05 1.10 1.20 1.12 1.09 1.12 -
P/RPS 2.19 2.24 2.13 2.79 2.74 3.19 3.01 -19.12%
P/EPS 117.33 53.85 26.89 22.56 -124.44 -40.37 -79.43 -
EY 0.85 1.86 3.72 4.43 -0.80 -2.48 -1.26 -
DY 0.00 0.00 0.00 0.42 0.00 0.00 0.00 -
P/NAPS 0.48 0.59 0.65 0.68 0.70 0.71 0.73 -24.40%

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