[LINGUI] QoQ Quarter Result on 31-Dec-2002 [#2]

Announcement Date
17-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -47.42%
YoY- 182.53%
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 292,866 254,102 225,212 251,992 251,783 210,057 179,961 38.31%
PBT 1,933 -21,330 6,171 15,489 30,089 17,608 1,274 32.00%
Tax -2,794 -694 -1,973 -5,002 -10,144 8,355 -1,274 68.71%
NP -861 -22,024 4,198 10,487 19,945 25,963 0 -
-
NP to SH -861 -22,024 4,198 10,487 19,945 25,963 -3,957 -63.79%
-
Tax Rate 144.54% - 31.97% 32.29% 33.71% -47.45% 100.00% -
Total Cost 293,727 276,126 221,014 241,505 231,838 184,094 179,961 38.58%
-
Net Worth 996,299 942,234 1,035,506 957,274 824,133 863,806 699,070 26.61%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 5,780 - - - 2,440 - -
Div Payout % - 0.00% - - - 9.40% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 996,299 942,234 1,035,506 957,274 824,133 863,806 699,070 26.61%
NOSH 614,999 578,057 559,733 537,794 487,652 488,026 439,666 25.04%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -0.29% -8.67% 1.86% 4.16% 7.92% 12.36% 0.00% -
ROE -0.09% -2.34% 0.41% 1.10% 2.42% 3.01% -0.57% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 47.62 43.96 40.24 46.86 51.63 43.04 40.93 10.60%
EPS -0.14 -3.81 0.75 1.95 4.09 5.32 -0.90 -71.04%
DPS 0.00 1.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 1.62 1.63 1.85 1.78 1.69 1.77 1.59 1.25%
Adjusted Per Share Value based on latest NOSH - 537,794
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 44.45 38.57 34.18 38.25 38.22 31.88 27.32 38.29%
EPS -0.13 -3.34 0.64 1.59 3.03 3.94 -0.60 -63.89%
DPS 0.00 0.88 0.00 0.00 0.00 0.37 0.00 -
NAPS 1.5122 1.4302 1.5718 1.453 1.2509 1.3111 1.0611 26.61%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.00 0.92 0.99 1.03 1.03 1.09 1.14 -
P/RPS 2.10 2.09 2.46 2.20 1.99 2.53 2.79 -17.24%
P/EPS -714.29 -24.15 132.00 52.82 25.18 20.49 -126.67 216.47%
EY -0.14 -4.14 0.76 1.89 3.97 4.88 -0.79 -68.41%
DY 0.00 1.09 0.00 0.00 0.00 0.46 0.00 -
P/NAPS 0.62 0.56 0.54 0.58 0.61 0.62 0.72 -9.47%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 26/08/03 20/05/03 17/02/03 20/11/02 28/08/02 29/05/02 -
Price 1.00 1.14 0.88 1.05 1.10 1.20 1.12 -
P/RPS 2.10 2.59 2.19 2.24 2.13 2.79 2.74 -16.23%
P/EPS -714.29 -29.92 117.33 53.85 26.89 22.56 -124.44 220.24%
EY -0.14 -3.34 0.85 1.86 3.72 4.43 -0.80 -68.68%
DY 0.00 0.88 0.00 0.00 0.00 0.42 0.00 -
P/NAPS 0.62 0.70 0.48 0.59 0.65 0.68 0.70 -7.76%

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