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

Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 93.03%
YoY- -179.75%
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 360,082 313,115 332,139 374,428 204,099 314,221 400,044 -6.78%
PBT 25,057 35,207 37,283 1,761 -40,426 -42,387 5,327 181.00%
Tax -930 -8,634 1,265 -4,211 5,281 -7,922 -1,675 -32.47%
NP 24,127 26,573 38,548 -2,450 -35,145 -50,309 3,652 252.49%
-
NP to SH 24,127 26,573 38,548 -2,450 -35,145 -50,309 3,652 252.49%
-
Tax Rate 3.71% 24.52% -3.39% 239.13% - - 31.44% -
Total Cost 335,955 286,542 293,591 376,878 239,244 364,530 396,392 -10.45%
-
Net Worth 1,343,999 1,314,782 1,321,207 1,529,594 1,470,419 1,483,555 1,673,279 -13.60%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - 6,621 - - - -
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 1,343,999 1,314,782 1,321,207 1,529,594 1,470,419 1,483,555 1,673,279 -13.60%
NOSH 671,999 657,391 660,603 662,162 659,380 659,357 663,999 0.80%
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 6.70% 8.49% 11.61% -0.65% -17.22% -16.01% 0.91% -
ROE 1.80% 2.02% 2.92% -0.16% -2.39% -3.39% 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 53.58 47.63 50.28 56.55 30.95 47.66 60.25 -7.53%
EPS 3.66 4.03 5.84 -0.37 -5.33 -7.63 0.55 254.19%
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 54.66 47.53 50.41 56.83 30.98 47.69 60.72 -6.77%
EPS 3.66 4.03 5.85 -0.37 -5.33 -7.64 0.55 254.19%
DPS 0.00 0.00 0.00 1.01 0.00 0.00 0.00 -
NAPS 2.04 1.9957 2.0054 2.3217 2.2319 2.2518 2.5398 -13.60%
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 2.61 2.10 1.97 1.82 1.71 1.26 1.94 21.89%
P/EPS 38.99 24.74 16.97 -278.38 -9.94 -7.86 212.73 -67.76%
EY 2.56 4.04 5.89 -0.36 -10.06 -12.72 0.47 209.89%
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 2.33 2.16 2.09 1.93 2.97 1.28 1.15 60.18%
P/EPS 34.82 25.48 17.99 -294.59 -17.26 -7.99 125.45 -57.48%
EY 2.87 3.92 5.56 -0.34 -5.79 -12.51 0.80 134.53%
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